{"text_format":"1","workbook":"xlsx","n_sheets":66,"sheets":["START","Instructions","Template names","Lookup and lists","Org structure","Contacts","A1-Sum","A2-FinPerf SC","A2A","A3-FinPerf V","A3A","A4-FinPerf RE","A5-Capex","A5A","Chart1","A6-FinPos","A7-CFlow","A8-ResRecon","A9-Asset","A10-SerDel","SA1","SA2","SA3","SA4","SA5","SA6","SA7","SA8","SA9","SA10","SA11","SA12a","SA12b","SA13a","SA13b","SA14","SA15","SA16","SA17","SA18","SA19","SA20","SA21","SA22","SA23","SA24","SA25","SA26","SA27","SA28","SA29","SA30","SA31","SA32","SA33","SA34a","SA34b","SA34c","SA34d","SA34e","SA35","IE","SA36","SA37","SA38","LGDB_EXPORT"],"not_rendered":{"charts":2,"images":17,"macros":1,"external_links":2,"defined_names":1918,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Chart1","index":14,"reason":"not_a_worksheet"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

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

{"sheet":"Template names","index":2,"n_rows":179,"n_cols":6,"rows_kept":179,"cut":false,"hidden":true,"merged":[[0,0,0,3],[86,0,86,1],[109,0,109,1],[98,0,98,1],[91,0,91,3]]}
["Common sheet headings"]
["Head1",{"$f":"HLOOKUP(MTREF,Headings,2)","v":"2018/19"},"Prior year -1"]
["Head1A",{"$f":"HLOOKUP(MTREF,Headings,3)","v":"2017/18"},"Prior year -2"]
["Head1B",{"$f":"HLOOKUP(MTREF,Headings,4)","v":"2016/17"},"Prior year -3"]
["Head2",{"$f":"HLOOKUP(MTREF,Headings,5)","v":"Current Year 2019/20"},"Year in which budget is being prepared"]
["Head2A",{"$f":"HLOOKUP(MTREF,Headings,6)","v":"2019/20"},"Year in which budget is being prepared"]
["Head3",{"$f":"HLOOKUP(MTREF,Headings,7)","v":"2020/21 Medium Term Revenue & Expenditure Framework"},"MTREF name"]
["Head4","LTFS","Long term financial strategy"]
["Head5","Audited Outcome"]
["Head5A","Outcome"]
["Head5B","Pre-audit outcome"]
["Head6","Original Budget"]
["Head7","Adjusted Budget"]
["Head8","Full Year Forecast"]
["Head9",{"$f":"HLOOKUP(MTREF,Headings,8)","v":"Budget Year 2020/21"},"1st year of MTREF","Year1"]
["Head10",{"$f":"HLOOKUP(MTREF,Headings,9)","v":"Budget Year +1 2021/22"},"2nd year of MTREF","Year2"]
["Head11",{"$f":"HLOOKUP(MTREF,Headings,10)","v":"Budget Year +2 2022/23"},"3rd year of MTREF","Year3"]
["Head12",{"$f":"HLOOKUP(MTREF,Headings,11)","v":"Forecast 2023/24"},"1st yr of long term forecast","Year4"]
["Head13",{"$f":"HLOOKUP(MTREF,Headings,12)","v":"Forecast 2024/25"},"Next yr of long term forecast","Year5"]
["Head14",{"$f":"HLOOKUP(MTREF,Headings,13)","v":"Forecast 2025/26"},"Next yr of long term forecast","Year6"]
["Head15",{"$f":"HLOOKUP(MTREF,Headings,14)","v":"Forecast 2026/27"},"Next yr of long term forecast","Year7"]
["Head16",{"$f":"HLOOKUP(MTREF,Headings,15)","v":"Forecast 2027/28"},"Next yr of long term forecast","Year8"]
["Head17",{"$f":"HLOOKUP(MTREF,Headings,16)","v":"Forecast 2028/29"},"Next yr of long term forecast","Year9"]
["Head18",{"$f":"HLOOKUP(MTREF,Headings,17)","v":"Forecast 2029/30"},"Next yr of long term forecast","Year10"]
["Head19",{"$f":"HLOOKUP(MTREF,Headings,18)","v":"Forecast 2030/31"},"Next yr of long term forecast","Year11"]
["Head20",{"$f":"HLOOKUP(MTREF,Headings,19)","v":"Forecast 2031/32"},"Next yr of long term forecast","Year12"]
["Head21",{"$f":"HLOOKUP(MTREF,Headings,20)","v":"Forecast 2032/33"},"Next yr of long term forecast","Year13"]
["Head22",{"$f":"HLOOKUP(MTREF,Headings,21)","v":"Forecast 2033/34"},"Next yr of long term forecast","Year14"]
["Head23",{"$f":"HLOOKUP(MTREF,Headings,22)","v":"Forecast 2034/35"},"Next yr of long term forecast","Year15"]
["Head24","Description"]
["Head25"]
["Head26","Vote Description"]
["Head27","Ref"]
["Head27a","References"]
["Head28","Surplus/(Deficit) for the year",null,"Result"]
["Head29",{"$f":"HLOOKUP(MTREF,Headings,23)","v":"Annual target 2020/21"}]
["Head30",{"$f":"HLOOKUP(MTREF,Headings,24)","v":"Revised target 2020/21"}]
["Head31","Quarter ended 30 September"]
["Head32","Quarter ended 31 December"]
["Head33","Quarter ended 31 March"]
["Head34","Quarter ended 30 June"]
["Head35","Variance explanation"]
["Head36","YTD  Actual 31 Dec"]
["Head37","YTD  Budget 31 Dec"]
["Head38","Monthly actual"]
["Head39","YTD actual"]
["Head40","YTD budget"]
["Head41","YTD variance"]
["Head42","Surplus/ (Deficit) for the yr/period"]
["Head43",{"$f":"Head3&\" Summary\"","v":"2020/21 Medium Term Revenue & Expenditure Framework Summary"}]
["Head44","2001 Census"]
["Head45","2011 Census"]
["Head46"," - Adjustments Budget - January 2007"]
["Head47","Previous target year to complete"]
["Head48","Present value"]
["Head49"]
["Head50","Other Adjusts."]
["Head51","Accum. Funds"]
["Head52","Multi-year capital"]
["Head53","Unfore. Unavoid."]
["Head54","Prior Adjusted"]
["Head55","Nat. or Prov. Govt"]
["Head56","Total Adjusts."]
["SFPerf1","Budgeted Financial Performance"]
["SFPerf2","Forecast Financial Performance"]
["SFPos1","Budgeted Financial Position"]
["SFPos2","Forecast Financial Position"]
["Cash1","Budget Cash Flow"]
["Cash2","Forecast Cash Flow"]
["RandM","Expenditure includes repairs & maintenance of R'000"]
["Depart1","Department 1 - ",null,"DEP1"]
["Depart2","Department 2 - ",null,"DEP2"]
["Depart3","Department 3 - ",null,"DEP3"]
["Depart4","Department 4 - ",null,"DEP4"]
["Depart5","Department 5 - ",null,"DEP5"]
["Depart6","Department 6 - ",null,"DEP6"]
["Depart7","Department 7 - ",null,"DEP7"]
["Depart8","Department 8 - ",null,"DEP8"]
["Depart9","Department 9 - ",null,"DEP9"]
["Depart10","Department 10 - ",null,"DEP10"]
["Depart11","Department 11 - ",null,"DEP11"]
["Depart12","Department 12 - ",null,"DEP12"]
["Depart13","Department 13 - ",null,"DEP13"]
["Depart14","Department 14 - ",null,"DEP14"]
[]
[]
["Base year of forecast column selection names"]
["Choose","ACT"]
[null,"APP"]
[null,"ADJ"]
[]
["Standard nomenclature"]
["Muni",{"$f":"'Lookup and lists'!B28","v":"DC5 Central Karoo"}]
["Municipal Entities",2,"Type of report:",1]
[{"$f":"IF((MuniEntities=1)*(MuniType=2),\"YES\",\"NO\")","v":"NO"},"Does this municipality have entities (consolidated budget and entity budgets required)? YES/NO"]
["Entity 1","(Pty) Ltd Example 1 - Municipal entity - ",null,"Ent1"]
["Entity 2","(Pty) Ltd Example 2 - Municipal entity - ",null,"Ent2"]
["Entity 3","Municipal Entity Example 3",null,"Ent3"]
["Budget approval tables",null,"Chart x-ref","Sch/Tab/Ch","Alternative for municipalities without entities","Alternative for municipalities without entities"]
[null,{"$f":"IF(Consolques=\"YES\",E100,F100)","v":"Table A1 Budget Summary"},null,"Table A1 ",{"$f":"D100&\"Consolidated Budget Summary\"","v":"Table A1 Consolidated Budget Summary"},{"$f":"D100&\"Budget Summary\"","v":"Table A1 Budget Summary"}]
[null,"Table A2 Budgeted Financial Performance (revenue and expenditure by functional classification)","Charts 5, 6","Table A2 ",{"$f":"D101&\"Consolidated Budgeted Financial Performance (revenue and expenditure by functional classification)\"","v":"Table A2 Consolidated Budgeted Financial Performance (revenue and expenditure by functional classification)"},{"$f":"D101&\"Budgeted Financial Performance (revenue and expenditure by functional classification)\"","v":"Table A2 Budgeted Financial Performance (revenue and expenditure by functional classification)"}]
[null,"Table A3 Budgeted Financial Performance (revenue and expenditure by municipal vote)",null,"Table A3 ",{"$f":"D102&\"Consolidated Budgeted Financial Performance (revenue and expenditure by municipal vote)\"","v":"Table A3 Consolidated Budgeted Financial Performance (revenue and expenditure by municipal vote)"},{"$f":"D102&\"Budgeted Financial Performance (revenue and expenditure by municipal vote)\"","v":"Table A3 Budgeted Financial Performance (revenue and expenditure by municipal vote)"}]
[null,"Table A4 Budgeted Financial Performance (revenue and expenditure)","Charts 1, 2, 3, 4","Table A4 ",{"$f":"D103&\"Consolidated Budgeted Financial Performance (revenue and expenditure)\"","v":"Table A4 Consolidated Budgeted Financial Performance (revenue and expenditure)"},{"$f":"D103&\"Budgeted Financial Performance (revenue and expenditure)\"","v":"Table A4 Budgeted Financial Performance (revenue and expenditure)"}]
[null,"Table A5 Budgeted Capital Expenditure by vote, functional classification and funding","Charts 7, 8, 9, 10, 20","Table A5 ",{"$f":"D104&\"Consolidated Budgeted Capital Expenditure by vote, functional classification and funding\"","v":"Table A5 Consolidated Budgeted Capital Expenditure by vote, functional classification and funding"},{"$f":"D104&\"Budgeted Capital Expenditure by vote, functional classification and funding\"","v":"Table A5 Budgeted Capital Expenditure by vote, functional classification and funding"}]
[null,"Table A6 Budgeted Financial Position",null,"Table A6 ",{"$f":"D105&\"Consolidated Budgeted Financial Position\"","v":"Table A6 Consolidated Budgeted Financial Position"},{"$f":"D105&\"Budgeted Financial Position\"","v":"Table A6 Budgeted Financial Position"}]
[null,"Table A7 Budgeted Cash Flows",null,"Table A7 ",{"$f":"D106&\"Consolidated Budgeted Cash Flows\"","v":"Table A7 Consolidated Budgeted Cash Flows"},{"$f":"D106&\"Budgeted Cash Flows\"","v":"Table A7 Budgeted Cash Flows"}]
[null,"Table A8 Cash backed reserves/accumulated surplus reconciliation",null,"Table A8 ",{"$f":"D107&\"Consolidated Cash backed reserves/accumulated surplus reconciliation\"","v":"Table A8 Consolidated Cash backed reserves/accumulated surplus reconciliation"},{"$f":"D107&\"Cash backed reserves/accumulated surplus reconciliation\"","v":"Table A8 Cash backed reserves/accumulated surplus reconciliation"}]
[null,"Table A9 Asset Management",null,"Table A9 ",{"$f":"D108&\"Consolidated Asset Management\"","v":"Table A9 Consolidated Asset Management"},{"$f":"D108&\"Asset Management\"","v":"Table A9 Asset Management"}]
[null,"Table A10 Basic service delivery measurement",null,"Table A10 ",{"$f":"D109&\"Consolidated basic service delivery measurement\"","v":"Table A10 Consolidated basic service delivery measurement"},{"$f":"D109&\"Basic service delivery measurement\"","v":"Table A10 Basic service delivery measurement"}]
["Supportinging Tables to the Budget Approval Tables",null,{"$f":"$C$99","v":"Chart x-ref"},{"$f":"$D$99","v":"Sch/Tab/Ch"}]
["Supporting Table SA1",{"$f":"A111&\" Supportinging detail to 'Budgeted Financial Performance'\"","v":"Supporting Table SA1 Supportinging detail to 'Budgeted Financial Performance'"}]
["Supporting Table SA2 ",{"$f":"IF(Consolques=\"YES\",E112,F112)","v":"Supporting Table SA2 Matrix Financial Performance Budget (revenue source/expenditure type and dept.)"},null,null,{"$f":"A112&\"Consolidated Matrix Financial Performance Budget (revenue source/expenditure type & dept.)\"","v":"Supporting Table SA2 Consolidated Matrix Financial Performance Budget (revenue source/expenditure type & dept.)"},{"$f":"A112&\"Matrix Financial Performance Budget (revenue source/expenditure type and dept.)\"","v":"Supporting Table SA2 Matrix Financial Performance Budget (revenue source/expenditure type and dept.)"}]
["Supporting Table SA3 ",{"$f":"A113&\"Supportinging detail to 'Budgeted Financial Position'\"","v":"Supporting Table SA3 Supportinging detail to 'Budgeted Financial Position'"}]
["Supporting Table SA4 ",{"$f":"A114&\"Reconciliation of IDP strategic objectives and budget (revenue)\"","v":"Supporting Table SA4 Reconciliation of IDP strategic objectives and budget (revenue)"},"Chart 11"]
["Supporting Table SA5 ",{"$f":"A115&\"Reconciliation of IDP strategic objectives and budget (operating expenditure)\"","v":"Supporting Table SA5 Reconciliation of IDP strategic objectives and budget (operating expenditure)"},"Chart 12"]
["Supporting Table SA6 ",{"$f":"A116&\"Reconciliation of IDP strategic objectives and budget (capital expenditure)\"","v":"Supporting Table SA6 Reconciliation of IDP strategic objectives and budget (capital expenditure)"},"Chart 13"]
["Supporting Table SA7",{"$f":"A117&\" Measureable performance objectives\"","v":"Supporting Table SA7 Measureable performance objectives"}]
["Supporting Table SA8",{"$f":"A118&\" Performance indicators and benchmarks\"","v":"Supporting Table SA8 Performance indicators and benchmarks"},"Chts 15-19"]
["Supporting Table SA9",{"$f":"A119&\" Social, economic and demographic statistics and assumptions\"","v":"Supporting Table SA9 Social, economic and demographic statistics and assumptions"}]
["Supporting Table SA10",{"$f":"A120&\" Funding measurement\"","v":"Supporting Table SA10 Funding measurement"},"Chart 14"]
["Supporting Table SA11",{"$f":"A121&\" Property rates summary\"","v":"Supporting Table SA11 Property rates summary"}]
["Supporting Table SA12a",{"$f":"A122&\" Property rates by category (current year)\"","v":"Supporting Table SA12a Property rates by category (current year)"}]
["Supporting Table SA12b",{"$f":"A123&\" Property rates by category (budget year)\"","v":"Supporting Table SA12b Property rates by category (budget year)"}]
["Supporting Table SA13a",{"$f":"A124&\" Service Tariffs by category\"","v":"Supporting Table SA13a Service Tariffs by category"}]
["Supporting Table SA13b",{"$f":"A125&\" Service Tariffs by category - explanatory\"","v":"Supporting Table SA13b Service Tariffs by category - explanatory"}]
["Supporting Table SA14",{"$f":"A126&\" Household bills\"","v":"Supporting Table SA14 Household bills"}]
["Supporting Table SA15",{"$f":"A127&\" Investment particulars by type\"","v":"Supporting Table SA15 Investment particulars by type"}]
["Supporting Table SA16",{"$f":"A128&\" Investment particulars by maturity\"","v":"Supporting Table SA16 Investment particulars by maturity"}]
["Supporting Table SA17",{"$f":"A129&\" Borrowing\"","v":"Supporting Table SA17 Borrowing"}]
["Supporting Table SA18",{"$f":"A130&\" Transfers and grant receipts\"","v":"Supporting Table SA18 Transfers and grant receipts"}]
["Supporting Table SA19",{"$f":"A131&\" Expenditure on transfers and grant programme\"","v":"Supporting Table SA19 Expenditure on transfers and grant programme"}]
["Supporting Table SA20",{"$f":"A132&\" Reconciliation of transfers, grant receipts and unspent funds\"","v":"Supporting Table SA20 Reconciliation of transfers, grant receipts and unspent funds"}]
["Supporting Table SA21",{"$f":"A133&\" Transfers and grants made by the municipality\"","v":"Supporting Table SA21 Transfers and grants made by the municipality"}]
["Supporting Table SA22",{"$f":"A134&\" Summary councillor and staff benefits\"","v":"Supporting Table SA22 Summary councillor and staff benefits"}]
["Supporting Table SA23",{"$f":"A135&\" Salaries, allowances & benefits (political office bearers/councillors/senior managers)\"","v":"Supporting Table SA23 Salaries, allowances & benefits (political office bearers/councillors/senior managers)"}]
["Supporting Table SA24",{"$f":"A136&\" Summary of personnel numbers\"","v":"Supporting Table SA24 Summary of personnel numbers"}]
["Supporting Table SA25",{"$f":"IF(Consolques=\"YES\",E137,F137)","v":"Supporting Table SA25 Budgeted monthly revenue and expenditure"},null,null,{"$f":"A137&\" Consolidated budgeted monthly revenue and expenditure\"","v":"Supporting Table SA25 Consolidated budgeted monthly revenue and expenditure"},{"$f":"A137&\" Budgeted monthly revenue and expenditure\"","v":"Supporting Table SA25 Budgeted monthly revenue and expenditure"}]
["Supporting Table SA26","Supporting Table SA26 Budgeted monthly revenue and expenditure (municipal vote)",null,null,{"$f":"A138&\" Consolidated budgeted monthly revenue and expenditure (municipal vote)\"","v":"Supporting Table SA26 Consolidated budgeted monthly revenue and expenditure (municipal vote)"},{"$f":"A138&\" Budgeted monthly revenue and expenditure (municipal vote)\"","v":"Supporting Table SA26 Budgeted monthly revenue and expenditure (municipal vote)"}]
["Supporting Table SA27","Supporting Table SA27 Budgeted monthly revenue and expenditure (functional classification)",null,null,{"$f":"A139&\" Consolidated budgeted monthly revenue and expenditure (functional classification)\"","v":"Supporting Table SA27 Consolidated budgeted monthly revenue and expenditure (functional classification)"},{"$f":"A139&\" Budgeted monthly revenue and expenditure (functional classification)\"","v":"Supporting Table SA27 Budgeted monthly revenue and expenditure (functional classification)"}]
["Supporting Table SA28","Supporting Table SA28 Budgeted monthly capital expenditure (municipal vote)",null,null,{"$f":"A140&\" Consolidated budgeted monthly capital expenditure (municipal vote)\"","v":"Supporting Table SA28 Consolidated budgeted monthly capital expenditure (municipal vote)"},{"$f":"A140&\" Budgeted monthly capital expenditure (municipal vote)\"","v":"Supporting Table SA28 Budgeted monthly capital expenditure (municipal vote)"}]
["Supporting Table SA29","Supporting Table SA29 Budgeted monthly capital expenditure (functional classification)",null,null,{"$f":"A141&\" Consolidated budgeted monthly capital expenditure (functional classification)\"","v":"Supporting Table SA29 Consolidated budgeted monthly capital expenditure (functional classification)"},{"$f":"A141&\" Budgeted monthly capital expenditure (functional classification)\"","v":"Supporting Table SA29 Budgeted monthly capital expenditure (functional classification)"}]
["Supporting Table SA30","Supporting Table SA30 Budgeted monthly cash flow",null,null,{"$f":"A142&\" Consolidated budgeted monthly cash flow\"","v":"Supporting Table SA30 Consolidated budgeted monthly cash flow"},{"$f":"A142&\" Budgeted monthly cash flow\"","v":"Supporting Table SA30 Budgeted monthly cash flow"}]
["Supporting Table SA31","NOT REQUIRED - municipality does not have entities",null,null,{"$f":"A143&\" Aggregated entity budget\"","v":"Supporting Table SA31 Aggregated entity budget"},"NOT REQUIRED - municipality does not have entities"]
["Supporting Table SA32",{"$f":"A144&\" List of external mechanisms\"","v":"Supporting Table SA32 List of external mechanisms"}]
["Supporting Table SA33",{"$f":"A145&\" Contracts having future budgetary implications\"","v":"Supporting Table SA33 Contracts having future budgetary implications"}]
["Supporting Table SA34a",{"$f":"IF(Consolques=\"YES\",E146,F146)","v":"Supporting Table SA34a Capital expenditure on new assets by asset class"},null,null,{"$f":"A146&\" Consolidated capital expenditure on new assets by asset class\"","v":"Supporting Table SA34a Consolidated capital expenditure on new assets by asset class"},{"$f":"A146&\" Capital expenditure on new assets by asset class\"","v":"Supporting Table SA34a Capital expenditure on new assets by asset class"}]
["Supporting Table SA34b","Supporting Table SA34b Capital expenditure on the renewal of existing assets by asset class",null,null,{"$f":"A147&\" Consolidated capital expenditure on the renewal of existing assets by asset class\"","v":"Supporting Table SA34b Consolidated capital expenditure on the renewal of existing assets by asset class"},{"$f":"A147&\" Capital expenditure on the renewal of existing assets by asset class\"","v":"Supporting Table SA34b Capital expenditure on the renewal of existing assets by asset class"}]
["Supporting Table SA34c","Supporting Table SA34c Repairs and maintenance expenditure by asset class",null,null,{"$f":"A148&\" Consolidated repairs and maintenance by asset class\"","v":"Supporting Table SA34c Consolidated repairs and maintenance by asset class"},{"$f":"A148&\" Repairs and maintenance expenditure by asset class\"","v":"Supporting Table SA34c Repairs and maintenance expenditure by asset class"}]
["Supporting Table SA34d",{"$f":"IF(Consolques=\"YES\",E149,F149)","v":"Supporting Table SA34d Depreciation by asset class"},null,null,{"$f":"A149&\" Consolidated Depreciation by asset class\"","v":"Supporting Table SA34d Consolidated Depreciation by asset class"},{"$f":"A149&\" Depreciation by asset class\"","v":"Supporting Table SA34d Depreciation by asset class"}]
["Supporting Table SA34e",{"$f":"IF(Consolques=\"YES\",E150,F150)","v":"Supporting Table SA34e Capital expenditure on the upgrading of existing assets by asset class"},null,null,{"$f":"A150&\" Consolidated capital expenditure on the upgrading of existing assets by asset class\"","v":"Supporting Table SA34e Consolidated capital expenditure on the upgrading of existing assets by asset class"},{"$f":"A150&\" Capital expenditure on the upgrading of existing assets by asset class\"","v":"Supporting Table SA34e Capital expenditure on the upgrading of existing assets by asset class"}]
["Supporting Table SA35","Supporting Table SA35 Future financial implications of the capital budget",null,null,{"$f":"A151&\" Consolidated future financial implications of the capital budget\"","v":"Supporting Table SA35 Consolidated future financial implications of the capital budget"},{"$f":"A151& \" Future financial implications of the capital budget\"","v":"Supporting Table SA35 Future financial implications of the capital budget"}]
["Supporting Table SA36","Supporting Table SA36 Detailed capital budget",null,null,{"$f":"A152&\" Consolidated detailed capital budget\"","v":"Supporting Table SA36 Consolidated detailed capital budget"},{"$f":"A152& \" Detailed capital budget\"","v":"Supporting Table SA36 Detailed capital budget"}]
["Supporting Table SA37","Supporting Table SA37 Projects delayed from previous financial year/s",null,null,{"$f":"A153&\" Consolidated projects delayed from previous financial year/s\"","v":"Supporting Table SA37 Consolidated projects delayed from previous financial year/s"},{"$f":"A153& \" Projects delayed from previous financial year/s\"","v":"Supporting Table SA37 Projects delayed from previous financial year/s"}]
["Supporting Table SA38",{"$f":"IF(Consolques=\"YES\",E154,F154)","v":"Supporting Table SA38 Detailed operational projects"},null,null,{"$f":"A154&\" Consolidated detailed operational projects\"","v":"Supporting Table SA38 Consolidated detailed operational projects"},{"$f":"A154& \" Detailed operational projects\"","v":"Supporting Table SA38 Detailed operational projects"}]
[]
["Budget Charts","Charts","Cross reference"]
["Chart A1 ",{"$f":"A157&\"Revenue by Municipal Vote\"","v":"Chart A1 Revenue by Municipal Vote"}]
["Chart A2 ",{"$f":"A158&\"Expenditure by Municipal Vote\"","v":"Chart A2 Expenditure by Municipal Vote"}]
["Chart A3 ",{"$f":"A159&\"Revenue by Standard Classification\"","v":"Chart A3 Revenue by Standard Classification"},"A2"]
["Chart A4 ",{"$f":"A160&\"Expenditure by Standard Classification\"","v":"Chart A4 Expenditure by Standard Classification"},"A2"]
["Chart A5 ",{"$f":"A161&\"Revenue by Major Source (refer 'Minor' source for 'Other Revenue' allocation\"","v":"Chart A5 Revenue by Major Source (refer 'Minor' source for 'Other Revenue' allocation"},"A3"]
["Chart A6 ",{"$f":"A162&\"Revenue by Minor Source (Other)\"","v":"Chart A6 Revenue by Minor Source (Other)"},"A3"]
["Chart A7 ",{"$f":"A163&\"Expenditure by Major Type\"","v":"Chart A7 Expenditure by Major Type"},"A3"]
["Chart A8 ",{"$f":"A164&\"Expenditure by Minor Type (Other)\"","v":"Chart A8 Expenditure by Minor Type (Other)"},"A3"]
["Chart A9 ",{"$f":"A165&\"Capital Expenditure by Municipal Vote/Appropriation (Major)\"","v":"Chart A9 Capital Expenditure by Municipal Vote/Appropriation (Major)"},"A5"]
["Chart A10 ",{"$f":"A166&\"Capital Expenditure by Municipal Vote/Appropriation (Minor)\"","v":"Chart A10 Capital Expenditure by Municipal Vote/Appropriation (Minor)"},"A5"]
["Chart A11 ",{"$f":"A166&\"Capital Expenditure by Standard Classification\"","v":"Chart A10 Capital Expenditure by Standard Classification"},"A5"]
["Chart A12 ",{"$f":"A168&\"Capital expenditure performance trend\"","v":"Chart A12 Capital expenditure performance trend"},"A5"]
["Chart A13 ",{"$f":"A169&\"Capital funding by Source\"","v":"Chart A13 Capital funding by Source"},"A5"]
["Chart A14 ",{"$f":"A170&\"Cash flow trend\"","v":"Chart A14 Cash flow trend"},"A7"]
["Chart A15 ",{"$f":"A171&\"IDP Strategic Objective - Revenue\"","v":"Chart A15 IDP Strategic Objective - Revenue"},"Table A4"]
["Chart A16 ",{"$f":"A172&\"IDP Strategic Objective - Expenditure\"","v":"Chart A16 IDP Strategic Objective - Expenditure"},"Table A5"]
["Chart A17 ",{"$f":"A173&\"IDP Strategic Objective - Capital Expenditure\"","v":"Chart A17 IDP Strategic Objective - Capital Expenditure"},"Table A6"]
["Chart A18 ",{"$f":"A174&\"Debt (borrowing to Total Revenue)\"","v":"Chart A18 Debt (borrowing to Total Revenue)"},"Table A8"]
["Chart A19 ",{"$f":"A175&\"Debtors' trend analysis\"","v":"Chart A19 Debtors' trend analysis"},"Table A8"]
["Chart A20 ",{"$f":"A176&\"Distribution losses\"","v":"Chart A20 Distribution losses"},"Table A8"]
["Chart A21 ",{"$f":"A177&\"Borrowed funding of capital expenditure\"","v":"Chart A21 Borrowed funding of capital expenditure"},"Table A8"]
["Chart A22 ",{"$f":"A178&\"Expenditure analysis (% of Revenue)\"","v":"Chart A22 Expenditure analysis (% of Revenue)"},"Table A8"]
["Chart A23 ",{"$f":"A179&\"Increases in service charges\"","v":"Chart A23 Increases in service charges"},"Table A10"]

{"sheet":"Lookup and lists","index":3,"n_rows":308,"n_cols":30,"rows_kept":308,"cut":false,"hidden":true,"merged":[]}
["Description",2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,null,"Lists",null,null,null,null,null,null,null,"Grants:","National - opex","Provincial - opex","National - capex","Provincial - capex"]
[{"$f":"'Template names'!C2","v":"Prior year -1"},"2005/06","2006/07","2007/08",{"$f":"E1-2&\"/\"&RIGHT(E1,2)-1","v":"2008/9"},"2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19",null,"Yes","<1","<4","Market","Land & impr.","Yes","Uniform","Yrs",null,"Local Government Equitable Share","Health subsidy"," Municipal Infrastructure Grant (MIG)","Agriculture"]
[{"$f":"'Template names'!C3","v":"Prior year -2"},"2004/05","2005/06","2006/07",{"$f":"E1-3&\"/\"&RIGHT(E1,2)-2","v":"2007/8"},"2008/9","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18",null,"No",1,4,"Dep.Replace","Land only","No","Variable","Mths",null,"RSC Levy Replacement ","Ambulance subsidy"," Public Transport and Systems","Education"]
[{"$f":"'Template names'!C4","v":"Prior year -3"},"2003/04","2004/05","2005/06",{"$f":"E1-4&\"/\"&RIGHT(E1,2)-3","v":"2006/7"},"2007/8","2008/9","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17",null,null,2,5,"Other","Other",null,null,null,null,"Finance Management ","Housing","Rural Transport Services and Infrastructure","Health"]
[{"$f":"'Template names'!C5","v":"Year in which budget is being prepared"},"Current Year 2006/07","Current Year 2007/08","Current Year 2008/09",{"$f":"\"Current Year \"& E1-1&\"/\"&RIGHT(E1,2)","v":"Current Year 2009/10"},"Current Year 2010/11","Current Year 2011/12","Current Year 2012/13","Current Year 2013/14","Current Year 2014/15","Current Year 2015/16","Current Year 2016/17","Current Year 2017/18","Current Year 2018/19","Current Year 2019/20",null,null,3,6,null,null,null,null,null,null,"Municipal Systems Improvement","Sport and Recreation","Regional Bulk Infrastructure","Housing and Local Government "]
[{"$f":"'Template names'!C6","v":"Year in which budget is being prepared"},"2006/07","2007/08","2008/09",{"$f":"E1-1&\"/\"&RIGHT(E1,2)","v":"2009/10"},"2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20",null,null,4,"6-10",null,null,null,null,null,null,"Water Services Operating Subsidy ",null,"Rural Households Infrastructure ","Other Departments"]
[{"$f":"'Template names'!C7","v":"MTREF name"},"2007/08 Medium Term Revenue & Expenditure Framework","2008/09 Medium Term Revenue & Expenditure Framework","2009/10 Medium Term Revenue & Expenditure Framework",{"$f":"E1&\"/\"&RIGHT(E1,2)+1&\" Medium Term Revenue & Expenditure Framework\"","v":"2010/11 Medium Term Revenue & Expenditure Framework"},"2011/12 Medium Term Revenue & Expenditure Framework","2012/13 Medium Term Revenue & Expenditure Framework","2013/14 Medium Term Revenue & Expenditure Framework","2014/15 Medium Term Revenue & Expenditure Framework","2015/16 Medium Term Revenue & Expenditure Framework","2016/17 Medium Term Revenue & Expenditure Framework","2017/18 Medium Term Revenue & Expenditure Framework","2018/19 Medium Term Revenue & Expenditure Framework","2019/20 Medium Term Revenue & Expenditure Framework","2020/21 Medium Term Revenue & Expenditure Framework",null,null,5,">10",null,null,null,null,null,null,"Energy Efficiency  and Demand Management",null,"Neighbourhood Development Partnership","Public Works, Roads, Transport "]
[{"$f":"'Template names'!C15","v":"1st year of MTREF"},"Budget Year 2007/08","Budget Year 2008/09","Budget Year 2009/10",{"$f":"\"Budget Year \"&E1&\"/\"&RIGHT(E1,2)+1","v":"Budget Year 2010/11"},"Budget Year 2011/12","Budget Year 2012/13","Budget Year 2013/14","Budget Year 2014/15","Budget Year 2015/16","Budget Year 2016/17","Budget Year 2017/18","Budget Year 2018/19","Budget Year 2019/20","Budget Year 2020/21",null,null,">5",null,null,null,null,null,null,null,"Integrated National Electrification Programme",null,"2010 FIFA World Cup Stadiums Development","Sport and Recreation"]
[{"$f":"'Template names'!C16","v":"2nd year of MTREF"},"Budget Year +1 2008/09","Budget Year +1 2009/10","Budget Year +1 2010/11",{"$f":"\"Budget Year +1 \"&E1+1&\"/\"&RIGHT(E1,2)+2","v":"Budget Year +1 2011/12"},"Budget Year +1 2012/13","Budget Year +1 2013/14","Budget Year +1 2014/15","Budget Year +1 2015/16","Budget Year +1 2016/17","Budget Year +1 2017/18","Budget Year +1 2018/19","Budget Year +1 2019/20","Budget Year +1 2020/21","Budget Year +1 2021/22",null,null,null,null,null,null,null,null,null,null,"Municipal Drought Relief "]
[{"$f":"'Template names'!C17","v":"3rd year of MTREF"},"Budget Year +2 2009/10","Budget Year +2 2010/11","Budget Year +2 2011/12",{"$f":"\"Budget Year +2 \"&E1+2&\"/\"&RIGHT(E1,2)+3","v":"Budget Year +2 2012/13"},"Budget Year +2 2013/14","Budget Year +2 2014/15","Budget Year +2 2015/16","Budget Year +2 2016/17","Budget Year +2 2017/18","Budget Year +2 2018/19","Budget Year +2 2019/20","Budget Year +2 2020/21","Budget Year +2 2021/22","Budget Year +2 2022/23",null,null,null,null,null,null,null,null,null,null,"2010 FIFA World Cup Operating"]
[{"$f":"'Template names'!C18","v":"1st yr of long term forecast"},"Forecast 2010/11","Forecast 2011/12","Forecast 2012/13",{"$f":"\"Forecast \"&E1+3&\"/\"&RIGHT(E1,2)+4","v":"Forecast 2013/14"},"Forecast 2014/15","Forecast 2015/16","Forecast 2016/17","Forecast 2017/18","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24",null,null,null,null,null,null,null,null,null,null,"Electricity Demand Side Management"]
[{"$f":"'Template names'!C19","v":"Next yr of long term forecast"},"Forecast 2011/12","Forecast 2012/13","Forecast 2013/14",{"$f":"\"Forecast \"&E1+4&\"/\"&RIGHT(E1,2)+5","v":"Forecast 2014/15"},"Forecast 2015/16","Forecast 2016/17","Forecast 2017/18","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25",null,null,null,null,null,null,null,null,null,null,"EPWP Incentive"]
[{"$f":"'Template names'!C20","v":"Next yr of long term forecast"},"Forecast 2012/13","Forecast 2013/14","Forecast 2014/15",{"$f":"\"Forecast \"&E1+5&\"/\"&RIGHT(E1,2)+6","v":"Forecast 2015/16"},"Forecast 2016/17","Forecast 2017/18","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26"]
[{"$f":"'Template names'!C21","v":"Next yr of long term forecast"},"Forecast 2013/14","Forecast 2014/15","Forecast 2015/16",{"$f":"\"Forecast \"&E1+6&\"/\"&RIGHT(E1,2)+7","v":"Forecast 2016/17"},"Forecast 2017/18","Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27",null,null,null,null,null,null,null,null,null,null,"Asset Class","Asset sub-class old","Asset sub-class","IUDF","MTSF"]
[{"$f":"'Template names'!C22","v":"Next yr of long term forecast"},"Forecast 2014/15","Forecast 2015/16","Forecast 2016/17",{"$f":"\"Forecast \"&E1+7&\"/\"&RIGHT(E1,2)+8","v":"Forecast 2017/18"},"Forecast 2018/19","Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2027/28"]
[{"$f":"'Template names'!C23","v":"Next yr of long term forecast"},"Forecast 2015/16","Forecast 2016/17","Forecast 2017/18",{"$f":"\"Forecast \"&E1+8&\"/\"&RIGHT(E1,2)+9","v":"Forecast 2018/19"},"Forecast 2019/20","Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2027/28","Forecast 2028/29",null,null,null,null,null,null,null,null,null,null,"Roads Infrastructure","Roads, Pavements & Bridges","Roads","Spatial integration","Quality basic education"]
[{"$f":"'Template names'!C24","v":"Next yr of long term forecast"},"Forecast 2016/17","Forecast 2017/18","Forecast 2018/19",{"$f":"\"Forecast \"&E1+9&\"/\"&RIGHT(E1,2)+10","v":"Forecast 2019/20"},"Forecast 2020/21","Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2027/28","Forecast 2028/29","Forecast 2029/30",null,null,null,null,null,null,null,null,null,null,"Storm water Infrastructure","Storm water","Road Structures","Inclusion and access","A long and healthy life for all South Africans"]
[{"$f":"'Template names'!C25","v":"Next yr of long term forecast"},"Forecast 2017/18","Forecast 2018/19","Forecast 2019/20",{"$f":"\"Forecast \"&E1+10&\"/\"&RIGHT(E1,2)+11","v":"Forecast 2020/21"},"Forecast 2021/22","Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2027/28","Forecast 2028/29","Forecast 2029/30","Forecast 2030/31",null,null,null,null,null,null,null,null,null,null,"Electrical Infrastructure","Generation","Road Furniture","Growth","All people in South Africa are and feel safe"]
[{"$f":"'Template names'!C26","v":"Next yr of long term forecast"},"Forecast 2018/19","Forecast 2019/20","Forecast 2020/21",{"$f":"\"Forecast \"&E1+11&\"/\"&RIGHT(E1,2)+12","v":"Forecast 2021/22"},"Forecast 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2027/28","Forecast 2028/29","Forecast 2029/30","Forecast 2030/31","Forecast 2031/32",null,null,null,null,null,null,null,null,null,null,"Water Supply Infrastructure","Transmission & Reticulation","Capital Spares","Governance","Decent employment through inclusive growth"]
[{"$f":"'Template names'!C27","v":"Next yr of long term forecast"},"Forecast 2019/20","Forecast 2020/21","Forecast 2021/22",{"$f":"\"Forecast \"&E1+12&\"/\"&RIGHT(E1,2)+13","v":"Forecast 2022/23"},"Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2027/28","Forecast 2028/29","Forecast 2029/30","Forecast 2030/31","Forecast 2031/32","Forecast 2032/33",null,null,null,null,null,null,null,null,null,null,"Sanitation Infrastructure","Street Lighting","Drainage Collection",null,"A skilled and capable workforce to support an inclusive growth path"]
[{"$f":"'Template names'!C28","v":"Next yr of long term forecast"},"Forecast 2020/21","Forecast 2021/22","Forecast 2022/23",{"$f":"\"Forecast \"&E1+13&\"/\"&RIGHT(E1,2)+14","v":"Forecast 2023/24"},"Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2027/28","Forecast 2028/29","Forecast 2029/30","Forecast 2030/31","Forecast 2031/32","Forecast 2032/33","Forecast 2033/34",null,null,null,null,null,null,null,null,null,null,"Solid Waste Infrastructure","Dams & Reservoirs","Storm water Conveyance",null,"An efficient, competitive and responsive economic infrastructure network"]
[{"$f":"'Template names'!C29","v":"Next yr of long term forecast"},"Forecast 2021/22","Forecast 2022/23","Forecast 2023/24",{"$f":"\"Forecast \"&E1+14&\"/\"&RIGHT(E1,2)+15","v":"Forecast 2024/25"},"Forecast 2025/26","Forecast 2026/27","Forecast 2027/28","Forecast 2028/29","Forecast 2029/30","Forecast 2030/31","Forecast 2031/32","Forecast 2032/33","Forecast 2033/34","Forecast 2034/35",null,null,null,null,null,null,null,null,null,null,"Rail Infrastructure","Water purification","Attenuation",null,"Vibrant, equitable, sustainable rural communities contributing towards food security for all"]
["Adjustments Budget","Annual target 2007/08","Annual target 2008/09","Annual target 2009/10",{"$f":"\"Annual target \" & E1&\"/\"&RIGHT(E1,2)+1","v":"Annual target 2010/11"},"Annual target 2011/12","Annual target 2012/13","Annual target 2013/14","Annual target 2014/15","Annual target 2015/16","Annual target 2016/17","Annual target 2017/18","Annual target 2018/19","Annual target 2019/20","Annual target 2020/21",null,null,null,null,null,null,null,null,null,null,"Coastal Infrastructure","Reticulation","Power Plants",null,"Sustainable human settlements and improved quality of household life"]
[{"$f":"A23","v":"Adjustments Budget"},"Revised target 2007/08","Revised target 2008/09","Revised target 2009/10",{"$f":"\"Revised target \"& E1&\"/\"&RIGHT(E1,2)+1","v":"Revised target 2010/11"},"Revised target 2011/12","Revised target 2012/13","Revised target 2013/14","Revised target 2014/15","Revised target 2015/16","Revised target 2016/17","Revised target 2017/18","Revised target 2018/19","Revised target 2019/20","Revised target 2020/21",null,null,null,null,null,null,null,null,null,null,"Information and Communication Infrastructure","Sewerage purification","HV Substations",null,"Responsive, accountable, effective and efficient local government"]
["NOTE: This sheet should not be directly amended - select headings from sheet 'S'",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Community Facilities","Waste Management","HV Switching Station",null,"Protect and enhance our environmental assets and natural resources"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation Facilities","Transportation","HV Transmission Conductors",null,"Create a better South Africa and contribute to a better Africa and a better world"]
["Name link",258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heritage assets","Gas","MV Substations",null,"An efficient, effective and development-oriented public service"]
["Name of Muni",{"$f":"INDEX(B29:B307,B27,1)","v":"DC5 Central Karoo"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue Generating","Parks & gardens","MV Switching Stations",null,"A comprehensive, responsive and sustainable social protection system"]
[null,"Choose name from list","Set name on 'Instructions' sheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-revenue Generating","Sportsfields & stadia","MV Networks",null,"A diverse, socially cohesive society with a common national identity"]
[null,"BUF Buffalo City","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operational Buildings","Swimming pools","LV Networks"]
[null,"NMA Nelson Mandela Bay","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Housing","Community halls","Capital Spares"]
[null,"EC101 Dr Beyers Naude","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biological or Cultivated Assets","Libraries","Dams and Weirs"]
[null,"EC102 Blue Crane Route","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Servitudes","Recreational facilities","Boreholes"]
[null,"EC104 Makana","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licences and Rights","Fire, safety & emergency","Reservoirs"]
[null,"EC105 Ndlambe","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Computer Equipment","Security and policing","Pump Stations"]
[null,"EC106 Sundays River Valley","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Furniture and Office Equipment","Buses","Water Treatment Works"]
[null,"EC108 Kouga","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Machinery and Equipment","Clinics","Bulk Mains"]
[null,"EC109 Kou-Kamma","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport Assets","Museums & Art Galleries","Distribution"]
[null,"DC10 Sarah Baartman","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land","Cemeteries","Distribution Points"]
[null,"EC121 Mbhashe","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zoo's, Marine and Non-biological Animals","Social rental housing","PRV Stations"]
[null,"EC122 Mnquma","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buildings","Capital Spares"]
[null,"EC123 Great Kei","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Housing development","Pump Station"]
[null,"EC124 Amahlathi","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General vehicles","Reticulation"]
[null,"EC126 Ngqushwa","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specialised vehicles - Refuse","Waste Water Treatment Works"]
[null,"EC129 Raymond Mhlaba","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specialised vehicles - Fire","Outfall Sewers"]
[null,"DC12 Amathole","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specialised vehicles - Conservancy","Toilet Facilities"]
[null,"EC131 Inxuba Yethemba","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specialised vehicles - Ambulances","Capital Spares"]
[null,"EC135 Intsika Yethu","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant & equipment","Landfill Sites"]
[null,"EC136 Emalahleni (Ec)","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Computers - hardware/equipment","Waste Transfer Stations"]
[null,"EC137 Engcobo","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Furniture and other office equipment","Waste Processing Facilities"]
[null,"EC138 Sakhisizwe","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Abattoirs","Waste Drop-off Points"]
[null,"EC139 Enoch Mgijima","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Markets","Waste Separation Facilities"]
[null,"DC13 Chris Hani","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civic Land and Buildings","Electricity Generation Facilities"]
[null,"EC141 Elundini","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Buildings","Capital Spares"]
[null,"EC142 Senqu","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Land","Rail Lines"]
[null,"EC145 Walter Sisulu","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surplus Assets - (Investment or Inventory)","Rail Structures"]
[null,"DC14 Joe Gqabi","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Computers - software & programming","Rail Furniture"]
[null,"EC153 Ngquza Hills","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","Drainage Collection"]
[null,"EC154 Port St Johns","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storm water Conveyance"]
[null,"EC155 Nyandeni","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SA16 - Investments",null,"Attenuation"]
[null,"EC156 Mhlontlo","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security","Interest rate","MV Substations"]
[null,"EC157 King Sabata Dalindyebo","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Fixed","LV Networks"]
[null,"DC15 O .R. Tambo","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No","Variable","Capital Spares"]
[null,"EC441 Matatiele","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sand Pumps"]
[null,"EC442 Umzimvubu","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Piers"]
[null,"EC443 Mbizana","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SA36, SA37 - Capital projects",null,"Revetments"]
[null,"EC444 Ntabankulu","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes",null,"Promenades"]
[null,"DC44 Alfred Nzo","EC EASTERN CAPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",null,"Capital Spares"]
[null,"MAN Mangaung","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Centres"]
[null,"FS161 Letsemeng","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Core Layers"]
[null,"FS162 Kopanong","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution Layers"]
[null,"FS163 Mohokare","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Spares"]
[null,"DC16 Xhariep","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halls"]
[null,"FS181 Masilonyana","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centres"]
[null,"FS182 Tokologo","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crèches"]
[null,"FS183 Tswelopele","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clinics/Care Centres"]
[null,"FS184 Matjhabeng","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fire/Ambulance Stations"]
[null,"FS185 Nala","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Testing Stations"]
[null,"DC18 Lejweleputswa","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Museums"]
[null,"FS191 Setsoto","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Galleries"]
[null,"FS192 Dihlabeng","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Theatres"]
[null,"FS193 Nketoana","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Libraries"]
[null,"FS194 Maluti-a-Phofung","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cemeteries/Crematoria"]
[null,"FS195 Phumelela","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Police"]
[null,"FS196 Mantsopa","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purls"]
[null,"DC19 Thabo Mofutsanyana","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Open Space"]
[null,"FS201 Moqhaka","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nature Reserves"]
[null,"FS203 Ngwathe","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Ablution Facilities"]
[null,"FS204 Metsimaholo","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Markets"]
[null,"FS205 Mafube","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stalls"]
[null,"DC20 Fezile Dabi","FS FREE STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Abattoirs"]
[null,"EKU City of Ekurhuleni","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Airports"]
[null,"JHB City Of Johannesburg","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxi Ranks/Bus Terminals"]
[null,"TSH City Of Tshwane","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Spares"]
[null,"GT421 Emfuleni","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indoor Facilities"]
[null,"GT422 Midvaal","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Outdoor Facilities"]
[null,"GT423 Lesedi","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Spares"]
[null,"DC42 Sedibeng","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monuments"]
[null,"GT481 Mogale City","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historic Buildings"]
[null,"GT484 Merafong City","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Works of Art"]
[null,"GT485 Rand West City","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conservation Areas"]
[null,"DC48 West Rand","GT GAUTENG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Heritage"]
[null,"ETH eThekwini","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Property"]
[null,"KZN212 Umdoni","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unimproved Property"]
[null,"KZN213 Umzumbe","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Municipal Offices"]
[null,"KZN214 uMuziwabantu","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pay/Enquiry Points"]
[null,"KZN216 Ray Nkonyeni","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building Plan Offices"]
[null,"DC21 Ugu","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Workshops"]
[null,"KZN221 uMshwathi","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yards"]
[null,"KZN222 uMngeni","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stores"]
[null,"KZN223 Mpofana","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laboratories"]
[null,"KZN224 Impendle","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Training Centres"]
[null,"KZN225 Msunduzi","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacturing Plant"]
[null,"KZN226 Mkhambathini","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depots"]
[null,"KZN227 Richmond","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Spares"]
[null,"DC22 uMgungundlovu","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Staff Housing"]
[null,"KZN235 Okhahlamba","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social Housing"]
[null,"KZN237 Inkosi Langalibalele","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Spares"]
[null,"KZN238 Alfred Duma","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Rights"]
[null,"DC23 Uthukela","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effluent Licenses"]
[null,"KZN241 Endumeni","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solid Waste Licenses"]
[null,"KZN242 Nquthu","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Computer Software and Applications"]
[null,"KZN244 Msinga","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load Settlement Software Applications"]
[null,"KZN245 Umvoti","KZN KWAZULU-NATAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unspecified"]
[null,"DC24 Umzinyathi","KZN KWAZULU-NATAL"]
[null,"KZN252 Newcastle","KZN KWAZULU-NATAL"]
[null,"KZN253 Emadlangeni","KZN KWAZULU-NATAL"]
[null,"KZN254 Dannhauser","KZN KWAZULU-NATAL"]
[null,"DC25 Amajuba","KZN KWAZULU-NATAL"]
[null,"KZN261 eDumbe","KZN KWAZULU-NATAL"]
[null,"KZN262 uPhongolo","KZN KWAZULU-NATAL"]
[null,"KZN263 Abaqulusi","KZN KWAZULU-NATAL"]
[null,"KZN265 Nongoma","KZN KWAZULU-NATAL"]
[null,"KZN266 Ulundi","KZN KWAZULU-NATAL"]
[null,"DC26 Zululand","KZN KWAZULU-NATAL"]
[null,"KZN271 Umhlabuyalingana","KZN KWAZULU-NATAL"]
[null,"KZN272 Jozini","KZN KWAZULU-NATAL"]
[null,"KZN275 Mtubatuba","KZN KWAZULU-NATAL"]
[null,"KZN276 Hlabisa Big Five","KZN KWAZULU-NATAL"]
[null,"DC27 Umkhanyakude","KZN KWAZULU-NATAL"]
[null,"KZN281 Mfolozi","KZN KWAZULU-NATAL"]
[null,"KZN282 uMhlathuze","KZN KWAZULU-NATAL"]
[null,"KZN284 uMlalazi","KZN KWAZULU-NATAL"]
[null,"KZN285 Mthonjaneni","KZN KWAZULU-NATAL"]
[null,"KZN286 Nkandla","KZN KWAZULU-NATAL"]
[null,"DC28 King Cetshwayo","KZN KWAZULU-NATAL"]
[null,"KZN291 Mandeni","KZN KWAZULU-NATAL"]
[null,"KZN292 KwaDukuza","KZN KWAZULU-NATAL"]
[null,"KZN293 Ndwedwe","KZN KWAZULU-NATAL"]
[null,"KZN294 Maphumulo","KZN KWAZULU-NATAL"]
[null,"DC29 iLembe","KZN KWAZULU-NATAL"]
[null,"KZN433 Greater Kokstad","KZN KWAZULU-NATAL"]
[null,"KZN434 Ubuhlebezwe","KZN KWAZULU-NATAL"]
[null,"KZN435 Umzimkhulu","KZN KWAZULU-NATAL"]
[null,"KZN436 Dr Nkosazana Dlamini Zuma","KZN KWAZULU-NATAL"]
[null,"DC43 Harry Gwala","KZN KWAZULU-NATAL"]
[null,"LIM331 Greater Giyani","LIM LIMPOPO"]
[null,"LIM332 Greater Letaba","LIM LIMPOPO"]
[null,"LIM333 Greater Tzaneen","LIM LIMPOPO"]
[null,"LIM334 Ba-Phalaborwa","LIM LIMPOPO"]
[null,"LIM335 Maruleng","LIM LIMPOPO"]
[null,"DC33 Mopani","LIM LIMPOPO"]
[null,"LIM341 Musina","LIM LIMPOPO"]
[null,"LIM343 Thulamela","LIM LIMPOPO"]
[null,"LIM344 Makhado","LIM LIMPOPO"]
[null,"LIM345 Collins Chabane","LIM LIMPOPO"]
[null,"DC34 Vhembe","LIM LIMPOPO"]
[null,"LIM351 Blouberg","LIM LIMPOPO"]
[null,"LIM353 Molemole","LIM LIMPOPO"]
[null,"LIM354 Polokwane","LIM LIMPOPO"]
[null,"LIM355 Lepelle-Nkumpi","LIM LIMPOPO"]
[null,"DC35 Capricorn","LIM LIMPOPO"]
[null,"LIM361 Thabazimbi","LIM LIMPOPO"]
[null,"LIM362 Lephalale","LIM LIMPOPO"]
[null,"LIM366 Bela Bela","LIM LIMPOPO"]
[null,"LIM367 Mogalakwena","LIM LIMPOPO"]
[null,"LIM368 Modimolle-Mookgopong","LIM LIMPOPO"]
[null,"DC36 Waterberg","LIM LIMPOPO"]
[null,"LIM471 Ephraim Mogale","LIM LIMPOPO"]
[null,"LIM472 Elias Motsoaledi","LIM LIMPOPO"]
[null,"LIM473 Makhuduthamaga","LIM LIMPOPO"]
[null,"LIM476 Tubatse Fetakgomo","LIM LIMPOPO"]
[null,"DC47 Sekhukhune","LIM LIMPOPO"]
[null,"MP301 Albert Luthuli","MP MPUMALANGA"]
[null,"MP302 Msukaligwa","MP MPUMALANGA"]
[null,"MP303 Mkhondo","MP MPUMALANGA"]
[null,"MP304 Pixley Ka Seme (MP)","MP MPUMALANGA"]
[null,"MP305 Lekwa","MP MPUMALANGA"]
[null,"MP306 Dipaleseng","MP MPUMALANGA"]
[null,"MP307 Govan Mbeki","MP MPUMALANGA"]
[null,"DC30 Gert Sibande","MP MPUMALANGA"]
[null,"MP311 Victor Khanye","MP MPUMALANGA"]
[null,"MP312 Emalahleni (Mp)","MP MPUMALANGA"]
[null,"MP313 Steve Tshwete","MP MPUMALANGA"]
[null,"MP314 Emakhazeni","MP MPUMALANGA"]
[null,"MP315 Thembisile Hani","MP MPUMALANGA"]
[null,"MP316 Dr J.S. Moroka","MP MPUMALANGA"]
[null,"DC31 Nkangala","MP MPUMALANGA"]
[null,"MP321 Thaba Chweu","MP MPUMALANGA"]
[null,"MP324 Nkomazi","MP MPUMALANGA"]
[null,"MP325 Bushbuckridge","MP MPUMALANGA"]
[null,"MP326 City of Mbombela","MP MPUMALANGA"]
[null,"DC32 Ehlanzeni","MP MPUMALANGA"]
[null,"NC451 Joe Morolong","NC NORTHERN CAPE"]
[null,"NC452 Ga-Segonyana","NC NORTHERN CAPE"]
[null,"NC453 Gamagara","NC NORTHERN CAPE"]
[null,"DC45 John Taolo Gaetsewe","NC NORTHERN CAPE"]
[null,"NC061 Richtersveld","NC NORTHERN CAPE"]
[null,"NC062 Nama Khoi","NC NORTHERN CAPE"]
[null,"NC064 Kamiesberg","NC NORTHERN CAPE"]
[null,"NC065 Hantam","NC NORTHERN CAPE"]
[null,"NC066 Karoo Hoogland","NC NORTHERN CAPE"]
[null,"NC067 Khai-Ma","NC NORTHERN CAPE"]
[null,"DC6 Namakwa","NC NORTHERN CAPE"]
[null,"NC071 Ubuntu","NC NORTHERN CAPE"]
[null,"NC072 Umsobomvu","NC NORTHERN CAPE"]
[null,"NC073 Emthanjeni","NC NORTHERN CAPE"]
[null,"NC074 Kareeberg","NC NORTHERN CAPE"]
[null,"NC075 Renosterberg","NC NORTHERN CAPE"]
[null,"NC076 Thembelihle","NC NORTHERN CAPE"]
[null,"NC077 Siyathemba","NC NORTHERN CAPE"]
[null,"NC078 Siyancuma","NC NORTHERN CAPE"]
[null,"DC7 Pixley Ka Seme (Nc)","NC NORTHERN CAPE"]
[null,"NC082 !Kai! Garib","NC NORTHERN CAPE"]
[null,"NC084 !Kheis","NC NORTHERN CAPE"]
[null,"NC085 Tsantsabane","NC NORTHERN CAPE"]
[null,"NC086 Kgatelopele","NC NORTHERN CAPE"]
[null,"NC087 Dawid Kruiper","NC NORTHERN CAPE"]
[null,"DC8 Z F Mgcawu","NC NORTHERN CAPE"]
[null,"NC091 Sol Plaatje","NC NORTHERN CAPE"]
[null,"NC092 Dikgatlong","NC NORTHERN CAPE"]
[null,"NC093 Magareng","NC NORTHERN CAPE"]
[null,"NC094 Phokwane","NC NORTHERN CAPE"]
[null,"DC9 Frances Baard","NC NORTHERN CAPE"]
[null,"NW371 Moretele","NW NORTH WEST"]
[null,"NW372 Madibeng","NW NORTH WEST"]
[null,"NW373 Rustenburg","NW NORTH WEST"]
[null,"NW374 Kgetlengrivier","NW NORTH WEST"]
[null,"NW375 Moses Kotane","NW NORTH WEST"]
[null,"DC37 Bojanala Platinum","NW NORTH WEST"]
[null,"NW381 Ratlou","NW NORTH WEST"]
[null,"NW382 Tswaing","NW NORTH WEST"]
[null,"NW383 Mafikeng","NW NORTH WEST"]
[null,"NW384 Ditsobotla","NW NORTH WEST"]
[null,"NW385 Ramotshere Moiloa","NW NORTH WEST"]
[null,"DC38 Ngaka Modiri Molema","NW NORTH WEST"]
[null,"NW392 Naledi (Nw)","NW NORTH WEST"]
[null,"NW393 Mamusa","NW NORTH WEST"]
[null,"NW394 Greater Taung","NW NORTH WEST"]
[null,"NW396 Lekwa-Teemane","NW NORTH WEST"]
[null,"NW397 Kagisano-Molopo","NW NORTH WEST"]
[null,"DC39 Dr Ruth Segomotsi Mompati","NW NORTH WEST"]
[null,"NW403 City Of Matlosana","NW NORTH WEST"]
[null,"NW404 Maquassi Hills","NW NORTH WEST"]
[null,"NW405 J B Marks","NW NORTH WEST"]
[null,"DC40 Dr Kenneth Kaunda","NW NORTH WEST"]
[null,"CPT Cape Town","WC WESTERN CAPE"]
[null,"WC011 Matzikama","WC WESTERN CAPE"]
[null,"WC012 Cederberg","WC WESTERN CAPE"]
[null,"WC013 Bergrivier","WC WESTERN CAPE"]
[null,"WC014 Saldanha Bay","WC WESTERN CAPE"]
[null,"WC015 Swartland","WC WESTERN CAPE"]
[null,"DC1 West Coast","WC WESTERN CAPE"]
[null,"WC022 Witzenberg","WC WESTERN CAPE"]
[null,"WC023 Drakenstein","WC WESTERN CAPE"]
[null,"WC024 Stellenbosch","WC WESTERN CAPE"]
[null,"WC025 Breede Valley","WC WESTERN CAPE"]
[null,"WC026 Langeberg","WC WESTERN CAPE"]
[null,"DC2 Cape Winelands DM","WC WESTERN CAPE"]
[null,"WC031 Theewaterskloof","WC WESTERN CAPE"]
[null,"WC032 Overstrand","WC WESTERN CAPE"]
[null,"WC033 Cape Agulhas","WC WESTERN CAPE"]
[null,"WC034 Swellendam","WC WESTERN CAPE"]
[null,"DC3 Overberg","WC WESTERN CAPE"]
[null,"WC041 Kannaland","WC WESTERN CAPE"]
[null,"WC042 Hessequa","WC WESTERN CAPE"]
[null,"WC043 Mossel Bay","WC WESTERN CAPE"]
[null,"WC044 George","WC WESTERN CAPE"]
[null,"WC045 Oudtshoorn","WC WESTERN CAPE"]
[null,"WC047 Bitou","WC WESTERN CAPE"]
[null,"WC048 Knysna","WC WESTERN CAPE"]
[null,"DC4 Garden Route","WC WESTERN CAPE"]
[null,"WC051 Laingsburg","WC WESTERN CAPE"]
[null,"WC052 Prince Albert","WC WESTERN CAPE"]
[null,"WC053 Beaufort West","WC WESTERN CAPE"]
[null,"DC5 Central Karoo","WC WESTERN CAPE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"COUNTA(B30:B307)","v":257}]

{"sheet":"Org structure","index":4,"n_rows":166,"n_cols":5,"rows_kept":166,"cut":false,"hidden":false,"merged":[]}
["Organisational Structure Votes",null,"Organisational Structure Sub-Votes",null,"Display Sub-Votes"]
[{"$f":"B2&\" - \"&C2","v":"Vote 1 - Executive and Council"},"Vote 1","Executive and Council"]
[{"$f":"B13&\" - \"& C13","v":"Vote 2 - Municipal Manager"},1.1000000000000001,"COUNCIL GENERAL EXPENSES",{"$f":"CONCATENATE(B3, \" - \", C3)","v":"1,1 - COUNCIL GENERAL EXPENSES"},"1,1 - COUNCIL GENERAL EXPENSES"]
[{"$f":"B24&\" - \"&C24","v":"Vote 3 - Finance"},1.2,"EDA","1,2 - EDA","1,2 - EDA"]
[{"$f":"B35&\" - \"&C35","v":"Vote 4 - Corporate Services"},1.3,null,"1,3 - "]
[{"$f":"B46&\" - \"&C46","v":"Vote 5 - Technical Services"},1.4,null,"1,4 - "]
[{"$f":"B57&\" - \"&C57","v":"Vote 6 - COMMUNITY & SOCIAL SERVICES"},1.5,null,"1,5 - "]
[{"$f":"B68&\" - \"&C68","v":"Vote 7 - [NAME OF VOTE 7]"},1.6,null,"1,6 - "]
[{"$f":"B79&\" - \"&C79","v":"Vote 8 - [NAME OF VOTE 8]"},1.7,null,"1,7 - "]
[{"$f":"B90&\" - \"&C90","v":"Vote 9 - [NAME OF VOTE 9]"},1.8,null,"1,8 - "]
[{"$f":"B101&\" - \"&C101","v":"Vote 10 - [NAME OF VOTE 10]"},1.9,null,"1,9 - "]
[{"$f":"B112&\" - \"&C112","v":"Vote 11 - [NAME OF VOTE 11]"},"1.10",null,"1.10 - "]
[{"$f":"B123&\" - \"&C123","v":"Vote 12 - [NAME OF VOTE 12]"},"Vote 2","Municipal Manager"]
[{"$f":"B134&\" - \"&C134","v":"Vote 13 - [NAME OF VOTE 13]"},2.1,"MUNICIPAL MANAGER",{"$f":"CONCATENATE(B14, \" - \", C14)","v":"2,1 - MUNICIPAL MANAGER"},"2,1 - MUNICIPAL MANAGER"]
[{"$f":"B145&\" - \"&C145","v":"Vote 14 - [NAME OF VOTE 14]"},2.2000000000000002,"INTERNAL AUDIT","2,2 - INTERNAL AUDIT","2,2 - INTERNAL AUDIT"]
[{"$f":"B156&\" - \"&C156","v":"Vote 15 - [NAME OF VOTE 15]"},2.2999999999999998,null,"2,3 - "]
[null,2.4,null,"2,4 - "]
[null,2.5,null,"2,5 - "]
[null,2.6,null,"2,6 - "]
[null,2.7,null,"2,7 - "]
[null,2.8,null,"2,8 - "]
[null,2.9,null,"2,9 - "]
[null,"2.10",null,"2.10 - "]
[null,"Vote 3","Finance"]
[null,3.1,"FINANCIAL SERVICES",{"$f":"CONCATENATE(B25, \" - \", C25)","v":"3,1 - FINANCIAL SERVICES"},"3,1 - FINANCIAL SERVICES"]
[null,3.2,"DISTRICT COUNCIL LEVIES","3,2 - DISTRICT COUNCIL LEVIES","3,2 - DISTRICT COUNCIL LEVIES"]
[null,3.3,"FINANCE MANAGEMENT GRANT","3,3 - FINANCE MANAGEMENT GRANT","3,3 - FINANCE MANAGEMENT GRANT"]
[null,3.4,null,"3,4 - "]
[null,3.5,null,"3,5 - "]
[null,3.6,null,"3,6 - "]
[null,3.7,null,"3,7 - "]
[null,3.8,null,"3,8 - "]
[null,3.9,null,"3,9 - "]
[null,"3.10","[Name of sub-vote]","3.10 - [Name of sub-vote]"]
[null,"Vote 4","Corporate Services"]
[null,4.0999999999999996,"CORPORATE SERVICES",{"$f":"CONCATENATE(B36, \" - \", C36)","v":"4,1 - CORPORATE SERVICES"},"4,1 - CORPORATE SERVICES"]
[null,4.2,"TOURISM","4,2 - TOURISM","4,2 - TOURISM"]
[null,4.3,"STRATEGIC PLANNING","4,3 - STRATEGIC PLANNING","4,3 - STRATEGIC PLANNING"]
[null,4.4000000000000004,"ENVIRONMENTAL HEALTH","4,4 - ENVIRONMENTAL HEALTH","4,4 - ENVIRONMENTAL HEALTH"]
[null,4.5,"CIVIL DEFENCE","4,5 - CIVIL DEFENCE","4,5 - CIVIL DEFENCE"]
[null,4.5999999999999996,"LED","4,6 - LED","4,6 - LED"]
[null,4.7,"WORK FOR WATER","4,7 - WORK FOR WATER","4,7 - WORK FOR WATER"]
[null,4.8,"IDP","4,8 - IDP","4,8 - IDP"]
[null,4.9000000000000004,"HUMAN RESOURCES","4,9 - HUMAN RESOURCES","4,9 - HUMAN RESOURCES"]
[null,"4.10","[Name of sub-vote]","4.10 - [Name of sub-vote]"]
[null,"Vote 5","Technical Services"]
[null,5.0999999999999996,"ROADS",{"$f":"CONCATENATE(B47, \" - \", C47)","v":"5,1 - ROADS"},"5,1 - ROADS"]
[null,5.2,"[Name of sub-vote]","5.2 - [Name of sub-vote]"]
[null,5.3,"[Name of sub-vote]","5.3 - [Name of sub-vote]"]
[null,5.4,"[Name of sub-vote]","5.4 - [Name of sub-vote]"]
[null,5.5,"[Name of sub-vote]","5.5 - [Name of sub-vote]"]
[null,5.6,"[Name of sub-vote]","5.6 - [Name of sub-vote]"]
[null,5.7,"[Name of sub-vote]","5.7 - [Name of sub-vote]"]
[null,5.8,"[Name of sub-vote]","5.8 - [Name of sub-vote]"]
[null,5.9,"[Name of sub-vote]","5.9 - [Name of sub-vote]"]
[null,"5.10","[Name of sub-vote]","5.10 - [Name of sub-vote]"]
[null,"Vote 6","COMMUNITY & SOCIAL SERVICES"]
[null,6.1,"[Name of sub-vote]",{"$f":"CONCATENATE(B58, \" - \", C58)","v":"6.1 - [Name of sub-vote]"},"6.1 - [Name of sub-vote]"]
[null,6.2,"[Name of sub-vote]","6.2 - [Name of sub-vote]"]
[null,6.3,"[Name of sub-vote]","6.3 - [Name of sub-vote]"]
[null,6.4,"[Name of sub-vote]","6.4 - [Name of sub-vote]"]
[null,6.5,"[Name of sub-vote]","6.5 - [Name of sub-vote]"]
[null,6.6,"[Name of sub-vote]","6.6 - [Name of sub-vote]"]
[null,6.7,"[Name of sub-vote]","6.7 - [Name of sub-vote]"]
[null,6.8,"[Name of sub-vote]","6.8 - [Name of sub-vote]"]
[null,6.9,"[Name of sub-vote]","6.9 - [Name of sub-vote]"]
[null,"6.10","[Name of sub-vote]","6.10 - [Name of sub-vote]"]
[null,"Vote 7","[NAME OF VOTE 7]"]
[null,7.1,"[Name of sub-vote]",{"$f":"CONCATENATE(B69, \" - \", C69)","v":"7.1 - [Name of sub-vote]"},"7.1 - [Name of sub-vote]"]
[null,7.2,"[Name of sub-vote]","7.2 - [Name of sub-vote]"]
[null,7.3,"[Name of sub-vote]","7.3 - [Name of sub-vote]"]
[null,7.4,"[Name of sub-vote]","7.4 - [Name of sub-vote]"]
[null,7.5,"[Name of sub-vote]","7.5 - [Name of sub-vote]"]
[null,7.6,"[Name of sub-vote]","7.6 - [Name of sub-vote]"]
[null,7.7,"[Name of sub-vote]","7.7 - [Name of sub-vote]"]
[null,7.8,"[Name of sub-vote]","7.8 - [Name of sub-vote]"]
[null,7.9,"[Name of sub-vote]","7.9 - [Name of sub-vote]"]
[null,"7.10","[Name of sub-vote]","7.10 - [Name of sub-vote]"]
[null,"Vote 8","[NAME OF VOTE 8]"]
[null,8.1,"[Name of sub-vote]",{"$f":"CONCATENATE(B80, \" - \", C80)","v":"8.1 - [Name of sub-vote]"},"8.1 - [Name of sub-vote]"]
[null,8.1999999999999993,"[Name of sub-vote]","8.2 - [Name of sub-vote]"]
[null,8.3000000000000007,"[Name of sub-vote]","8.3 - [Name of sub-vote]"]
[null,8.4,"[Name of sub-vote]","8.4 - [Name of sub-vote]"]
[null,8.5,"[Name of sub-vote]","8.5 - [Name of sub-vote]"]
[null,8.6,"[Name of sub-vote]","8.6 - [Name of sub-vote]"]
[null,8.6999999999999993,"[Name of sub-vote]","8.7 - [Name of sub-vote]"]
[null,8.8000000000000007,"[Name of sub-vote]","8.8 - [Name of sub-vote]"]
[null,8.9,"[Name of sub-vote]","8.9 - [Name of sub-vote]"]
[null,"8.10","[Name of sub-vote]","8.10 - [Name of sub-vote]"]
[null,"Vote 9","[NAME OF VOTE 9]"]
[null,9.1,"[Name of sub-vote]",{"$f":"CONCATENATE(B91, \" - \", C91)","v":"9.1 - [Name of sub-vote]"},"9.1 - [Name of sub-vote]"]
[null,9.1999999999999993,"[Name of sub-vote]","9.2 - [Name of sub-vote]"]
[null,9.3000000000000007,"[Name of sub-vote]","9.3 - [Name of sub-vote]"]
[null,9.4,"[Name of sub-vote]","9.4 - [Name of sub-vote]"]
[null,9.5,"[Name of sub-vote]","9.5 - [Name of sub-vote]"]
[null,9.6,"[Name of sub-vote]","9.6 - [Name of sub-vote]"]
[null,9.6999999999999993,"[Name of sub-vote]","9.7 - [Name of sub-vote]"]
[null,9.8000000000000007,"[Name of sub-vote]","9.8 - [Name of sub-vote]"]
[null,9.9,"[Name of sub-vote]","9.9 - [Name of sub-vote]"]
[null,"9.10","[Name of sub-vote]","9.10 - [Name of sub-vote]"]
[null,"Vote 10","[NAME OF VOTE 10]"]
[null,10.1,"[Name of sub-vote]",{"$f":"CONCATENATE(B102, \" - \", C102)","v":"10.1 - [Name of sub-vote]"},"10.1 - [Name of sub-vote]"]
[null,10.199999999999999,"[Name of sub-vote]","10.2 - [Name of sub-vote]"]
[null,10.3,"[Name of sub-vote]","10.3 - [Name of sub-vote]"]
[null,10.4,"[Name of sub-vote]","10.4 - [Name of sub-vote]"]
[null,10.5,"[Name of sub-vote]","10.5 - [Name of sub-vote]"]
[null,10.6,"[Name of sub-vote]","10.6 - [Name of sub-vote]"]
[null,10.7,"[Name of sub-vote]","10.7 - [Name of sub-vote]"]
[null,10.8,"[Name of sub-vote]","10.8 - [Name of sub-vote]"]
[null,10.9,"[Name of sub-vote]","10.9 - [Name of sub-vote]"]
[null,"10.10","[Name of sub-vote]","10.10 - [Name of sub-vote]"]
[null,"Vote 11","[NAME OF VOTE 11]"]
[null,11.1,"[Name of sub-vote]",{"$f":"CONCATENATE(B113, \" - \", C113)","v":"11.1 - [Name of sub-vote]"},"11.1 - [Name of sub-vote]"]
[null,11.2,"[Name of sub-vote]","11.2 - [Name of sub-vote]"]
[null,11.3,"[Name of sub-vote]","11.3 - [Name of sub-vote]"]
[null,11.4,"[Name of sub-vote]","11.4 - [Name of sub-vote]"]
[null,11.5,"[Name of sub-vote]","11.5 - [Name of sub-vote]"]
[null,11.6,"[Name of sub-vote]","11.6 - [Name of sub-vote]"]
[null,11.7,"[Name of sub-vote]","11.7 - [Name of sub-vote]"]
[null,11.8,"[Name of sub-vote]","11.8 - [Name of sub-vote]"]
[null,11.9,"[Name of sub-vote]","11.9 - [Name of sub-vote]"]
[null,"11.10","[Name of sub-vote]","11.10 - [Name of sub-vote]"]
[null,"Vote 12","[NAME OF VOTE 12]"]
[null,12.1,"[Name of sub-vote]",{"$f":"CONCATENATE(B124, \" - \", C124)","v":"12.1 - [Name of sub-vote]"},"12.1 - [Name of sub-vote]"]
[null,12.2,"[Name of sub-vote]","12.2 - [Name of sub-vote]"]
[null,12.3,"[Name of sub-vote]","12.3 - [Name of sub-vote]"]
[null,12.4,"[Name of sub-vote]","12.4 - [Name of sub-vote]"]
[null,12.5,"[Name of sub-vote]","12.5 - [Name of sub-vote]"]
[null,12.6,"[Name of sub-vote]","12.6 - [Name of sub-vote]"]
[null,12.7,"[Name of sub-vote]","12.7 - [Name of sub-vote]"]
[null,12.8,"[Name of sub-vote]","12.8 - [Name of sub-vote]"]
[null,12.9,"[Name of sub-vote]","12.9 - [Name of sub-vote]"]
[null,"12.10","[Name of sub-vote]","12.10 - [Name of sub-vote]"]
[null,"Vote 13","[NAME OF VOTE 13]"]
[null,13.1,"[Name of sub-vote]",{"$f":"CONCATENATE(B135, \" - \", C135)","v":"13.1 - [Name of sub-vote]"},"13.1 - [Name of sub-vote]"]
[null,13.2,"[Name of sub-vote]","13.2 - [Name of sub-vote]"]
[null,13.3,"[Name of sub-vote]","13.3 - [Name of sub-vote]"]
[null,13.4,"[Name of sub-vote]","13.4 - [Name of sub-vote]"]
[null,13.5,"[Name of sub-vote]","13.5 - [Name of sub-vote]"]
[null,13.6,"[Name of sub-vote]","13.6 - [Name of sub-vote]"]
[null,13.7,"[Name of sub-vote]","13.7 - [Name of sub-vote]"]
[null,13.8,"[Name of sub-vote]","13.8 - [Name of sub-vote]"]
[null,13.9,"[Name of sub-vote]","13.9 - [Name of sub-vote]"]
[null,"13.10","[Name of sub-vote]","13.10 - [Name of sub-vote]"]
[null,"Vote 14","[NAME OF VOTE 14]"]
[null,14.1,"[Name of sub-vote]",{"$f":"CONCATENATE(B146, \" - \", C146)","v":"14.1 - [Name of sub-vote]"},"14.1 - [Name of sub-vote]"]
[null,14.2,"[Name of sub-vote]","14.2 - [Name of sub-vote]"]
[null,14.3,"[Name of sub-vote]","14.3 - [Name of sub-vote]"]
[null,14.4,"[Name of sub-vote]","14.4 - [Name of sub-vote]"]
[null,14.5,"[Name of sub-vote]","14.5 - [Name of sub-vote]"]
[null,14.6,"[Name of sub-vote]","14.6 - [Name of sub-vote]"]
[null,14.7,"[Name of sub-vote]","14.7 - [Name of sub-vote]"]
[null,14.8,"[Name of sub-vote]","14.8 - [Name of sub-vote]"]
[null,14.9,"[Name of sub-vote]","14.9 - [Name of sub-vote]"]
[null,"14.10","[Name of sub-vote]","14.10 - [Name of sub-vote]"]
[null,"Vote 15","[NAME OF VOTE 15]"]
[null,15.1,"[Name of sub-vote]",{"$f":"CONCATENATE(B157, \" - \", C157)","v":"15.1 - [Name of sub-vote]"},"15.1 - [Name of sub-vote]"]
[null,15.2,"[Name of sub-vote]","15.2 - [Name of sub-vote]"]
[null,15.3,"[Name of sub-vote]","15.3 - [Name of sub-vote]"]
[null,15.4,"[Name of sub-vote]","15.4 - [Name of sub-vote]"]
[null,15.5,"[Name of sub-vote]","15.5 - [Name of sub-vote]"]
[null,15.6,"[Name of sub-vote]","15.6 - [Name of sub-vote]"]
[null,15.7,"[Name of sub-vote]","15.7 - [Name of sub-vote]"]
[null,15.8,"[Name of sub-vote]","15.8 - [Name of sub-vote]"]
[null,15.9,"[Name of sub-vote]","15.9 - [Name of sub-vote]"]
[null,"15.10","[Name of sub-vote]","15.10 - [Name of sub-vote]"]

{"sheet":"Contacts","index":5,"n_rows":140,"n_cols":3,"rows_kept":140,"cut":false,"hidden":false,"merged":[[7,2,7,3],[13,0,13,1],[29,0,29,1],[10,2,10,3],[12,2,12,3],[84,2,84,3],[30,2,30,3],[29,2,29,3],[48,0,48,1],[100,2,100,3],[39,2,39,3],[48,2,48,3],[57,2,57,3],[92,0,92,1],[39,0,39,1],[132,0,132,1],[132,2,132,3],[76,0,76,1],[57,0,57,1],[76,2,76,3],[92,2,92,3],[67,2,67,3],[124,0,124,1],[124,2,124,3],[116,0,116,1],[116,2,116,3],[108,0,108,1],[108,2,108,3],[100,0,100,1],[58,2,58,3],[84,0,84,1]]}
[{"$f":"muni&\" - \"&\" Contact Information\"","v":"DC5 Central Karoo -  Contact Information"}]
[]
["A. GENERAL INFORMATION"]
["Municipality",{"$f":"muni","v":"DC5 Central Karoo"},{"$f":"IF(B4=\"Choose name from List\",\"Set name on 'Instructions' sheet\", \"\")","v":""}]
[]
["Grade",null,"1 Grade in terms of the Remuneration of Public Office Bearers Act."]
[]
["Province",{"$f":"IF(B4>\" \",VLOOKUP(B4,'Lookup and lists'!B29:C307,2, FALSE),\" \")","v":"WC WESTERN CAPE"}]
[]
["Web Address"]
[]
["e-mail Address"]
[]
["B. CONTACT INFORMATION"]
["Postal address:"]
["P.O. Box"]
["City / Town"]
["Postal Code"]
[]
["Street address"]
["Building"]
["Street No. & Name"]
["City / Town"]
["Postal Code"]
[]
["General Contacts"]
["Telephone number"]
["Fax number"]
[]
["C. POLITICAL LEADERSHIP"]
["Speaker:",null,"Secretary/PA to the Speaker:"]
["ID Number",null,"ID Number"]
["Title",null,"Title"]
["Name",null,"Name"]
["Telephone number",null,"Telephone number"]
["Cell number",null,"Cell number"]
["Fax number",null,"Fax number"]
["E-mail address",null,"E-mail address"]
[]
["Mayor/Executive Mayor:",null,"Secretary/PA to the Mayor/Executive Mayor:"]
["ID Number",null,"ID Number"]
["Title","Dr","Title"]
["Name","A Rabie","Name"]
["Telephone number","023 449 1000","Telephone number"]
["Cell number",null,"Cell number"]
["Fax number",null,"Fax number"]
["E-mail address",null,"E-mail address"]
[]
["Deputy Mayor/Executive Mayor:",null,"Secretary/PA to the Deputy Mayor/Executive Mayor:"]
["ID Number",null,"ID Number"]
["Title",null,"Title"]
["Name",null,"Name"]
["Telephone number",null,"Telephone number"]
["Cell number",null,"Cell number"]
["Fax number",null,"Fax number"]
["E-mail address",null,"E-mail address"]
[]
["D. MANAGEMENT LEADERSHIP"]
["Municipal Manager:",null,"Secretary/PA to the Municipal Manager:"]
["ID Number",null,"ID Number"]
["Title",null,"Title"]
["Name",null,"Name"]
["Telephone number",null,"Telephone number"]
["Cell number",null,"Cell number"]
["Fax number",null,"Fax number"]
["E-mail address",null,"E-mail address"]
[]
["Chief Financial Officer",null,"Secretary/PA to the Chief Financial Officer"]
["ID Number","Ursula Baartman","ID Number"]
["Title","Ms","Title"]
["Name","Ursula Baartman","Name"]
["Telephone number","023 449 1000","Telephone number"]
["Cell number",null,"Cell number"]
["Fax number",null,"Fax number"]
["E-mail address","cfo@skdm.co.za","E-mail address"]
[]
["Official responsible for submitting financial information",null,"Official responsible for submitting financial information"]
["ID Number",null,"ID Number"]
["Title",null,"Title"]
["Name",null,"Name"]
["Telephone number",null,"Telephone number"]
["Cell number",null,"Cell number"]
["Fax number",null,"Fax number"]
["E-mail address",null,"E-mail address"]
["Official responsible for submitting financial information",null,"Official responsible for submitting financial information"]
["ID Number",null,"ID Number"]
["Title",null,"Title"]
["Name",null,"Name"]
["Telephone number",null,"Telephone number"]
["Cell number",null,"Cell number"]
["Fax number",null,"Fax number"]
["E-mail address",null,"E-mail address"]
["Official responsible for submitting financial information",null,"Official responsible for submitting financial information"]
["ID Number",null,"ID Number"]
["Title",null,"Title"]
["Name",null,"Name"]
["Telephone number",null,"Telephone number"]
["Cell number",null,"Cell number"]
["Fax number",null,"Fax number"]
["E-mail address",null,"E-mail address"]
["Official responsible for submitting financial information",null,"Official responsible for submitting financial information"]
["ID Number",null,"ID Number"]
["Title",null,"Title"]
["Name",null,"Name"]
["Telephone number",null,"Telephone number"]
["Cell number",null,"Cell number"]
["Fax number",null,"Fax number"]
["E-mail address",null,"E-mail address"]
["Official responsible for submitting financial information",null,"Official responsible for submitting financial information"]
["ID Number",null,"ID Number"]
["Title",null,"Title"]
["Name",null,"Name"]
["Telephone number",null,"Telephone number"]
["Cell number",null,"Cell number"]
["Fax number",null,"Fax number"]
["E-mail address",null,"E-mail address"]
["Official responsible for submitting financial information",null,"Official responsible for submitting financial information"]
["ID Number",null,"ID Number"]
["Title",null,"Title"]
["Name",null,"Name"]
["Telephone number",null,"Telephone number"]
["Cell number",null,"Cell number"]
["Fax number",null,"Fax number"]
["E-mail address",null,"E-mail address"]
["Official responsible for submitting financial information",null,"Official responsible for submitting financial information"]
["ID Number",null,"ID Number"]
["Title",null,"Title"]
["Name",null,"Name"]
["Telephone number",null,"Telephone number"]
["Cell number",null,"Cell number"]
["Fax number",null,"Fax number"]
["E-mail address",null,"E-mail address"]
["Official responsible for submitting financial information"]
["ID Number"]
["Title"]
["Name"]
["Telephone number"]
["Cell number"]
["Fax number"]
["E-mail address"]

{"sheet":"A1-Sum","index":6,"n_rows":65,"n_cols":11,"rows_kept":65,"cut":false,"hidden":false,"merged":[[1,8,1,10],[1,4,1,7],[0,0,0,2]]}
["Choose name from list - Table A1 Budget Summary"]
["Description","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
["R thousands","Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Pre-audit outcome","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Financial Performance"]
["Property rates",0,0,0,0,0,0,0,0,0,0]
["Service charges",0,0,0,0,0,0,0,0,0,0]
["Investment revenue",503069,513228,746540.85,630000,930000,930000,930000,1100000,900000,900000]
["Transfers recognised - operational",27792831,31809261,37579063.470000006,43958750,47012293,47012293,47012293,43265000,42403000,43460000]
["Other own revenue",40785886,49464916,68270104.629999995,52647926,56652284.347826086,56652284.347826086,56652284.347826086,56649853,59363055.149999999,62321449.907499999]
["Total Revenue (excluding capital transfers and contributions)",69081786,81787405,106595708.95,97236676,104594577.34782609,104594577.34782609,104594577.34782609,101014853,102666055.15000001,106681449.9075]
["Employee costs",35408702,0,47046092.979999997,50407935,54560954.780200012,54560954.780200012,54560954.780200012,55535428.044499986,57877387.677837498,62047549.337568432]
["Remuneration of councillors",3610658,3550046,3658707.4800000004,3796012,3886012,3886012,3886012,4352872.9399999995,4693051.9513999997,4951783.0931599997]
["Depreciation & asset impairment",325828,526809,502079.42,282655,682655,682655,682655,650655,451530,539481.5625]
["Finance charges",11438,871307,10131.11,0,0,0,0,0,0,0]
["Materials and bulk purchases",1214120,8818134,22293421.459999993,16850612,12589953.09,12589953.09,12589953.09,13771740.61375,14646118.659781246,15785725.606139844]
["Transfers and grants",0,0,0,0,0,0,0,0,0,0]
["Other expenditure",28233731,28700980,27236872.789999995,24917573,31402407.922499999,31402407.922499999,31402407.922499999,25921249,25911577,25684319]
["Total Expenditure",68804477,42467276,100747305.23999998,96254787,103121982.79270001,103121982.79270001,103121982.79270001,100231945.59824999,103579665.28901874,109008858.59936827]
["Surplus/(Deficit)",277309,39320129,5848403.7100000232,981889,1472594.5551260859,1472594.5551260859,1472594.5551260859,782907.40175001323,-913610.13901872933,-2327408.6918682754]
["Transfers and subsidies - capital (monetary allocations) (National / Provincial and District)",882942,0,81521.350000000006,0,0,0,0,0,0,0]
["Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions) & Transfers and subsidies - capital (in-kind - all) ",0,0,0,0,0,0,0,0,0,0]
["Surplus/(Deficit) after capital transfers & contributions",1160251,39320129,5929925.0600000229,981889,1472594.5551260859,1472594.5551260859,1472594.5551260859,782907.40175001323,-913610.13901872933,-2327408.6918682754]
["Share of surplus/ (deficit) of associate",0,0,0,0,0,0,0,0,0,0]
["Surplus/(Deficit) for the year",1160251,39320129,5929925.0600000229,981889,1472594.5551260859,1472594.5551260859,1472594.5551260859,782907.40175001323,-913610.13901872933,-2327408.6918682754]
[]
["Capital expenditure & funds sources"]
["Capital expenditure",1056005,1336000,0,1015350,1046840,1046840,1046840,428100,260000,260000]
["Transfers recognised - capital",882941.86,895000,0,915350,946840,946840,946840,0,0,0]
[]
["Borrowing",0,0,0,0,0,0,0,0,0,0]
["Internally generated funds",173063.14,441000,0,0,0,0,0,428100,260000,260000]
["Total sources of capital funds",1056005,1336000,0,915350,946840,946840,946840,428100,260000,260000]
[]
["Financial position"]
["Total current assets",15256283,17612092,16333828,9442683.8551216181,9386889.4102477022,9386889.4102477022,9386883.4102477022,10169415.685281135,9666730.2296014093,7590670.0020232918]
["Total non current assets",17119477,17839703,17204430,19261536.758999996,19808036.758999996,19808036.758999996,19807976.758999996,20767130.256376997,21037150.133685999,21307170.010994997]
["Total current liabilities",11274204,15054818,10213460,8217545.3362545362,8217545.3362545362,8217545.3362545362,8217521.3362545362,8258544.6770760259,8959684.798412282,9478737.9627696965]
["Total non current liabilities",17552968,17184958,15274303,18090981.763999999,18090981.763999999,18090981.763999999,18090981.763999999,19008736.797491997,18988541.237795997,18990856.411019996]
["Community wealth/Equity",3548588,3212019,8050495,2395651.5138670802,2886357.0689931652,2886357.0689931652,2886357.0689931652,3669264.4707431784,2755654.3317244491,428245.63985617366]
[]
["Cash flows"]
["Net cash from (used) operating",-1486071,6716489,-69407,1330177.4703499973,3213849.0254760981,3213849.0254760981,3213849.0254760981,1433562.4017500132,-462080.13901872933,-1787927.1293682754]
["Net cash from (used) investing",-1513429,-1614000,-919213,-743800,-1290300,-1290300,-1290300,102953.49737699889,-249980.12269099802,-249980.12269100174]
["Net cash from (used) financing",-101442,17000,-67409,-11197,-11197,-11197,-11197,-36287.990000000005,-38196.371460000002,-38152.975518840001]
["Cash/cash equivalents at the year end",2988498,8107987,7051958,7627138.4703499973,9539490.4958260953,11451842.521302193,11451842.521302193,5584764.2502811365,4834507.6171114091,2758447.389533292]
[]
["Cash backing/surplus reconciliation"]
["Cash and investments available",2988501,8108327,7052298,4140330.7860280392,4084536.3411541246,4084536.3411541246,4084536.3411541246,5584764.2502811365,4834507.6171114091,2758447.389533292]
["Application of cash and investments",-13541733,-9671286,-10104789,-6470478.6637454638,-6467478.6637454638,-6467478.6637454638,-6467478.6637454638,-6916455.3229239741,-6472315.201587718,-5940794.7002514638]
["Balance - surplus (shortfall)",16530234,17779613,17157087,10610809.449773503,10552015.004899587,10552015.004899587,10552015.004899587,12501219.57320511,11306822.818699127,8699242.0897847563]
[]
["Asset management"]
["Asset register summary (WDV)",7133273,8324150,8591088,9019889.4499999993,9038553,9087371,9087371,7962848,7993873,7905921.4375]
["Depreciation",325828,526809,502079.42000000004,282655,682655,682655,682655,650655,451530,539481.5625]
["Renewal and Upgrading of Existing Assets",0,0,0,0,0,0,0,0,0,0]
["Repairs and Maintenance",0,0,3872851.22,612500,551348.13549999997,551348.13549999997,551348.13549999997,3233597,3539491,3787703]
[]
["Free services"]
["Cost of Free Basic Services provided",0,0,0,0,0,0,0,0,0,0]
["Revenue cost of free services provided",0,0,0,0,0,0,0,0,0,0]
["Households below minimum service level"]
["Water:",0,0,0,0,0,0,0,0,0,0]
["Sanitation/sewerage:",0,0,0,0,0,0,0,0,0,0]
["Energy:",0,0,0,0,0,0,0,0,0,0]
["Refuse:",0,0,0,0,0,0,0,0,0,0]

{"sheet":"A2-FinPerf SC","index":7,"n_rows":54,"n_cols":11,"rows_kept":54,"cut":false,"hidden":false,"merged":[[53,0,53,10],[1,5,1,7],[1,8,1,10]]}
["Choose name from list - Table A2 Budgeted Financial Performance (revenue and expenditure by functional classification)"]
["Functional Classification Description","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
["R thousand",1,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Revenue - Functional"]
["Governance and administration",null,34140028,36632932,43820372.670000002,47085946,47874278.347826086,47874278.347826086,46161943,46279945.149999999,47482529.907499999]
["Executive and council",null,11326943,17874129,34884738.079999998,38062446,38073820.347826086,38073820.347826086,39453443,40675445.149999999,42378029.907499999]
["Finance and administration",null,22247898,18758803,8465634.5899999999,9023500,9675458,9675458,6708500,5604500,5104500]
["Internal audit",null,565187,0,470000,0,125000,125000,0,0,0]
["Community and public safety",null,995075,1313488,906943.34,44730,124730,124730,46910,46910,46910]
["Community and social services",null,0,0,0,0,0,0,0,0,0]
["Sport and recreation",null,0,0,0,0,0,0,0,0,0]
["Public safety",null,964572,1277409,876788.34,0,80000,80000,0,0,0]
["Housing",null,0,0,0,0,0,0,0,0,0]
["Health",null,30503,36079,30155,44730,44730,44730,46910,46910,46910]
["Economic and environmental services",null,34831235,43840986,61949914.289999999,50106000,56595569,56595569,54806000,56339200,59152010]
["Planning and development",null,1400169,1362310,1217181.24,2331000,4494819,4494819,3362000,2323000,2435000]
["Road transport",null,33431066,42478676,60732733.049999997,47775000,52100750,52100750,51444000,54016200,56717010]
["Environmental protection",null,0,0,0,0,0,0,0,0,0]
["Trading services",null,0,0,0,0,0,0,0,0,0]
["Energy sources",null,0,0,0,0,0,0,0,0,0]
["Water management",null,0,0,0,0,0,0,0,0,0]
["Waste water management",null,0,0,0,0,0,0,0,0,0]
["Waste management",null,0,0,0,0,0,0,0,0,0]
["Other",4,0,0,0,0,0,0,0,0,0]
["Total Revenue - Functional",2,69966338,81787406,106677230.30000001,97236676,104594577.34782609,104594577.34782609,101014853,102666055.15000001,106681449.9075]
[]
["Expenditure - Functional"]
["Governance and administration",null,28149728,32521397,30638867.27,35139114,36407072.672173917,36407072.672173917,35222335.396499999,35486152.150574997,35928312.768150628]
["Executive and council",null,8134271,11036866,7994287.839999998,9120029,8967102.7200000007,8967102.7200000007,11663990.367000001,11328648.833481248,12006577.668923359]
["Finance and administration",null,19906546,21484531,21884444.940000005,25213716,25152948.300000004,25152948.300000004,22982623.454499997,23763056.10428125,23512798.755293667]
["Internal audit",null,108911,0,760134.49,805369,2287021.6521739131,2287021.6521739131,575721.57499999995,394447.21281249996,408936.34393359371]
["Community and public safety",null,3514272,4486295,5342075.4099999983,6456454,6484628,6484628,6842688.7250000006,7102111.2818749985,7559516.3224765621]
["Community and social services",null,0,0,0,0,0,0,0,0,0]
["Sport and recreation",null,0,0,0,0,0,0,0,0,0]
["Public safety",null,1065097,1241158,1881820.67,1886101,1958646,1958646,1787097.4874999998,1914133.1196874995,2058173.8210976559]
["Housing",null,0,0,0,0,0,0,0,0,0]
["Health",null,2449175,3245137,3460254.7399999988,4570353,4525982,4525982,5055591.2375000007,5187978.162187499,5501342.501378906]
["Economic and environmental services",null,36148651,44826167,64700864.000000015,54469219,60180281.801700003,60180281.801700003,58126921.914500028,60951402.318868734,65481029.580297559]
["Planning and development",null,2024797,2724210,3942516.15,6860951,8135012,8135012,6731866.0374999996,5731717.2510937499,6138774.3824394532]
["Road transport",null,34123854,42101957,60758347.850000016,47608268,52045269.801700003,52045269.801700003,51395055.877000026,55219685.067774981,59342255.197858103]
["Environmental protection",null,0,0,0,0,0,0,0,0,0]
["Trading services",null,0,0,0,0,0,0,0,0,0]
["Energy sources",null,0,0,0,0,0,0,0,0,0]
["Water management",null,0,0,0,0,0,0,0,0,0]
["Waste water management",null,0,0,0,0,0,0,0,0,0]
["Waste management",null,0,0,0,0,0,0,0,0,0]
["Other",4,993436,0,65498.559999999998,190000,50000,50000,40000,40000,40000]
["Total Expenditure - Functional",3,68806087,81833859,100747305.24000001,96254787,103121982.47387391,103121982.47387391,100231946.03600003,103579665.75131872,109008858.67092475]
["Surplus/(Deficit) for the year",null,1160251,-46453,5929925.0600000024,981889,1472594.8739521801,1472594.8739521801,782906.96399997175,-913610.601318717,-2327408.7634247541]
["References"]
["1. Government Finance Statistics Functions and Sub-functions are standardised to assist the compilation of national and international accounts for comparison purposes"]
["2. Total Revenue by functional classification must reconcile to Total Operating Revenue shown in Budgeted Financial Performance (revenue and expenditure)"]
["3. Total Expenditure by Functional Classification must reconcile to Total Operating Expenditure shown in Budgeted Financial Performance (revenue and expenditure)"]
["4. All amounts must be classified under a functional classification . The GFS function 'Other' is only for Abbatoirs, Air Transport,  Forestry, Licensing and Regulation, Markets and Tourism - and if used must be supported by footnotes. Nothing else may be placed under 'Other'. Assign associate share to relevant classification."]

{"sheet":"A2A","index":8,"n_rows":252,"n_cols":11,"rows_kept":252,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10],[251,0,251,10]]}
["Choose name from list - Table A2 Budgeted Financial Performance (revenue and expenditure by functional classification)"]
["Functional Classification Description","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
["R thousand",1,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Revenue - Functional"]
["Municipal governance and administration",null,34140028,36632932,43820372.670000002,47085946,47874278.347826086,47874278.347826086,46161943,46279945.149999999,47482529.907499999]
["Executive and council",null,11326943,17874129,34884738.079999998,38062446,38073820.347826086,38073820.347826086,39453443,40675445.149999999,42378029.907499999]
["Mayor and Council",null,5552643,15064000,28598000,30642000,30992000,30992000,32312400,33587750,34919700]
["Municipal Manager, Town Secretary and Chief Executive",null,5774300,2810129,6286738.0800000001,7420446,7081820.3478260869,7081820.3478260869,7141043,7087695.1500000004,7458329.9075000007]
["Finance and administration",null,22247898,18758803,8465634.5899999999,9023500,9675458,9675458,6708500,5604500,5104500]
["Administrative and Corporate Support",null,7151547,6111459,1446900.91,30500,142458,142458,1167500,70500,70500]
["Asset Management",null,0,0,0,0,0,0,0,0,0]
["Finance",null,15096351,12647344,7018733.6799999997,4301000,4301000,4301000,5541000,5534000,5034000]
["Fleet Management",null,0,0,0,0,0,0,0,0,0]
["Human Resources",null,0,0,0,4692000,5232000,5232000,0,0,0]
["Information Technology",null,0,0,0,0,0,0,0,0,0]
["Legal Services",null,0,0,0,0,0,0,0,0,0]
["Marketing, Customer Relations, Publicity and Media Co-ordination",null,0,0,0,0,0,0,0,0,0]
["Property Services",null,0,0,0,0,0,0,0,0,0]
["Risk Management",null,0,0,0,0,0,0,0,0,0]
["Security Services",null,0,0,0,0,0,0,0,0,0]
["Supply Chain Management ",null,0,0,0,0,0,0,0,0,0]
["Valuation Service",null,0,0,0,0,0,0,0,0,0]
["Internal audit",null,565187,0,470000,0,125000,125000,0,0,0]
["Governance Function",null,565187,0,470000,0,125000,125000,0,0,0]
["Community and public safety",null,995075,1313488,906943.34,44730,124730,124730,46910,46910,46910]
["Community and social services",null,0,0,0,0,0,0,0,0,0]
["Aged Care",null,0,0,0,0,0,0,0,0,0]
["Agricultural",null,0,0,0,0,0,0,0,0,0]
["Animal Care and Diseases",null,0,0,0,0,0,0,0,0,0]
["Cemeteries, Funeral Parlours and Crematoriums",null,0,0,0,0,0,0,0,0,0]
["Child Care Facilities",null,0,0,0,0,0,0,0,0,0]
["Community Halls and Facilities",null,0,0,0,0,0,0,0,0,0]
["Consumer Protection",null,0,0,0,0,0,0,0,0,0]
["Cultural Matters",null,0,0,0,0,0,0,0,0,0]
["Disaster Management",null,0,0,0,0,0,0,0,0,0]
["Education",null,0,0,0,0,0,0,0,0,0]
["Indigenous and Customary Law",null,0,0,0,0,0,0,0,0,0]
["Industrial Promotion",null,0,0,0,0,0,0,0,0,0]
["Language Policy",null,0,0,0,0,0,0,0,0,0]
["Libraries and Archives",null,0,0,0,0,0,0,0,0,0]
["Literacy Programmes",null,0,0,0,0,0,0,0,0,0]
["Media Services",null,0,0,0,0,0,0,0,0,0]
["Museums and Art Galleries",null,0,0,0,0,0,0,0,0,0]
["Population Development",null,0,0,0,0,0,0,0,0,0]
["Provincial Cultural Matters",null,0,0,0,0,0,0,0,0,0]
["Theatres",null,0,0,0,0,0,0,0,0,0]
["Zoo's",null,0,0,0,0,0,0,0,0,0]
["Sport and recreation",null,0,0,0,0,0,0,0,0,0]
["Beaches and Jetties ",null,0,0,0,0,0,0,0,0,0]
["Casinos, Racing, Gambling, Wagering",null,0,0,0,0,0,0,0,0,0]
["Community Parks (including Nurseries)",null,0,0,0,0,0,0,0,0,0]
["Recreational Facilities",null,0,0,0,0,0,0,0,0,0]
["Sports Grounds and Stadiums",null,0,0,0,0,0,0,0,0,0]
["Public safety",null,964572,1277409,876788.34,0,80000,80000,0,0,0]
["Civil Defence",null,964572,1277409,876788.34,0,80000,80000,0,0,0]
["Cleansing",null,0,0,0,0,0,0,0,0,0]
["Control of Public Nuisances",null,0,0,0,0,0,0,0,0,0]
["Fencing and Fences ",null,0,0,0,0,0,0,0,0,0]
["Fire Fighting and Protection",null,0,0,0,0,0,0,0,0,0]
["Licensing and Control of Animals",null,0,0,0,0,0,0,0,0,0]
["Police Forces, Traffic and Street Parking Control",null,0,0,0,0,0,0,0,0,0]
["Pounds",null,0,0,0,0,0,0,0,0,0]
["Housing",null,0,0,0,0,0,0,0,0,0]
["Housing",null,0,0,0,0,0,0,0,0,0]
["Informal Settlements",null,0,0,0,0,0,0,0,0,0]
["Health",null,30503,36079,30155,44730,44730,44730,46910,46910,46910]
["Ambulance",null,0,0,0,0,0,0,0,0,0]
["Health Services",null,30503,36079,30155,44730,44730,44730,46910,46910,46910]
["Laboratory Services",null,0,0,0,0,0,0,0,0,0]
["Food Control",null,0,0,0,0,0,0,0,0,0]
["Health Surveillance and Prevention of Communicable Diseases including immunizations",null,0,0,0,0,0,0,0,0,0]
["Vector Control",null,0,0,0,0,0,0,0,0,0]
["Chemical Safety",null,0,0,0,0,0,0,0,0,0]
["Economic and environmental services",null,34831235,43840986,61949914.289999999,50106000,56595569,56595569,54806000,56339200,59152010]
["Planning and development",null,1400169,1362310,1217181.24,2331000,4494819,4494819,3362000,2323000,2435000]
["Billboards",null,0,0,0,0,0,0,0,0,0]
["Corporate Wide Strategic Planning (IDPs, LEDs)",null,1400169,1362310,1217181.24,0,0,0,3362000,2323000,2435000]
["Central City Improvement District",null,0,0,0,0,0,0,0,0,0]
["Development Facilitation",null,0,0,0,0,0,0,0,0,0]
["Economic Development/Planning",null,0,0,0,2331000,4494819,4494819,0,0,0]
["Regional Planning and Development",null,0,0,0,0,0,0,0,0,0]
["Town Planning, Building Regulations and Enforcement, and City Engineer",null,0,0,0,0,0,0,0,0,0]
["Project Management Unit",null,0,0,0,0,0,0,0,0,0]
["Provincial Planning",null,0,0,0,0,0,0,0,0,0]
["Support to Local Municipalities",null,0,0,0,0,0,0,0,0,0]
["Road transport",null,33431066,42478676,60732733.049999997,47775000,52100750,52100750,51444000,54016200,56717010]
["Public Transport",null,0,0,0,0,0,0,0,0,0]
["Road and Traffic Regulation",null,0,0,0,0,0,0,0,0,0]
["Roads",null,33431066,42478676,60732733.049999997,47775000,52100750,52100750,51444000,54016200,56717010]
["Taxi Ranks",null,0,0,0,0,0,0,0,0,0]
["Environmental protection",null,0,0,0,0,0,0,0,0,0]
["Biodiversity and Landscape",null,0,0,0,0,0,0,0,0,0]
["Coastal Protection",null,0,0,0,0,0,0,0,0,0]
["Indigenous Forests",null,0,0,0,0,0,0,0,0,0]
["Nature Conservation",null,0,0,0,0,0,0,0,0,0]
["Pollution Control",null,0,0,0,0,0,0,0,0,0]
["Soil Conservation",null,0,0,0,0,0,0,0,0,0]
["Trading services",null,0,0,0,0,0,0,0,0,0]
["Energy sources",null,0,0,0,0,0,0,0,0,0]
["Electricity ",null,0,0,0,0,0,0,0,0,0]
["Street Lighting and Signal Systems",null,0,0,0,0,0,0,0,0,0]
["Nonelectric Energy",null,0,0,0,0,0,0,0,0,0]
["Water management",null,0,0,0,0,0,0,0,0,0]
["Water Treatment",null,0,0,0,0,0,0,0,0,0]
["Water Distribution",null,0,0,0,0,0,0,0,0,0]
["Water Storage",null,0,0,0,0,0,0,0,0,0]
["Waste water management",null,0,0,0,0,0,0,0,0,0]
["Public Toilets",null,0,0,0,0,0,0,0,0,0]
["Sewerage",null,0,0,0,0,0,0,0,0,0]
["Storm Water Management",null,0,0,0,0,0,0,0,0,0]
["Waste Water Treatment",null,0,0,0,0,0,0,0,0,0]
["Waste management",null,0,0,0,0,0,0,0,0,0]
["Recycling",null,0,0,0,0,0,0,0,0,0]
["Solid Waste Disposal (Landfill Sites)",null,0,0,0,0,0,0,0,0,0]
["Solid Waste Removal",null,0,0,0,0,0,0,0,0,0]
["Street Cleaning",null,0,0,0,0,0,0,0,0,0]
["Other",null,0,0,0,0,0,0,0,0,0]
["Abattoirs",null,0,0,0,0,0,0,0,0,0]
["Air Transport",null,0,0,0,0,0,0,0,0,0]
["Forestry ",null,0,0,0,0,0,0,0,0,0]
["Licensing and Regulation",null,0,0,0,0,0,0,0,0,0]
["Markets",null,0,0,0,0,0,0,0,0,0]
["Tourism",null,0,0,0,0,0,0,0,0,0]
["Total Revenue - Functional",2,69966338,81787406,106677230.30000001,97236676,104594577.34782609,104594577.34782609,101014853,102666055.15000001,106681449.9075]
[]
["Expenditure - Functional"]
["Municipal governance and administration",null,28149728,32521397,30638867.27,35139114,36407072.672173917,36407072.672173917,35222335.396499999,35486152.150574997,35928312.768150628]
["Executive and council",null,8134271,11036866,7994287.839999998,9120029,8967102.7200000007,8967102.7200000007,11663990.367000001,11328648.833481248,12006577.668923359]
["Mayor and Council",null,5034363,4822340,4905407.7799999984,4891913,5500899.2400000002,5500899.2400000002,6211163.5175000001,5869379.5159312496,6131125.4110877337]
["Municipal Manager, Town Secretary and Chief Executive",null,3099908,6214526,3088880.06,4228116,3466203.48,3466203.48,5452826.8495000005,5459269.3175499998,5875452.2578356247]
["Finance and administration",null,19906546,21484531,21884444.940000005,25213716,25152948.300000004,25152948.300000004,22982623.454499997,23763056.10428125,23512798.755293667]
["Administrative and Corporate Support",null,8376777,8758040,9492819.0300000031,5729062,5486563.9000000004,5486563.9000000004,9141151.534,9137488.0335499998,9358734.4803265594]
["Asset Management",null,0,0,0,0,0,0,0,0,0]
["Finance",null,11529769,12726491,12391625.91,12199050,13235029.720000001,13235029.720000001,13841471.920499999,14625568.070731251,14154064.274967106]
["Fleet Management",null,0,0,0,0,0,0,0,0,0]
["Human Resources",null,0,0,0,6596109,5782669.4000000004,5782669.4000000004,0,0,0]
["Information Technology",null,0,0,0,0,0,0,0,0,0]
["Legal Services",null,0,0,0,689495,648685.28,648685.28,0,0,0]
["Marketing, Customer Relations, Publicity and Media Co-ordination",null,0,0,0,0,0,0,0,0,0]
["Property Services",null,0,0,0,0,0,0,0,0,0]
["Risk Management",null,0,0,0,0,0,0,0,0,0]
["Security Services",null,0,0,0,0,0,0,0,0,0]
["Supply Chain Management ",null,0,0,0,0,0,0,0,0,0]
["Valuation Service",null,0,0,0,0,0,0,0,0,0]
["Internal audit",null,108911,0,760134.49,805369,2287021.6521739131,2287021.6521739131,575721.57499999995,394447.21281249996,408936.34393359371]
["Governance Function",null,108911,null,760134.49,805369,2287021.6521739131,2287021.6521739131,575721.57499999995,394447.21281249996,408936.34393359371]
["Community and public safety",null,3514272,4486295,5342075.4099999983,6456454,6484628,6484628,6842688.7250000006,7102111.2818749985,7559516.3224765621]
["Community and social services",null,0,0,0,0,0,0,0,0,0]
["Aged Care",null,0,0,0,0,0,0,0,0,0]
["Agricultural",null,0,0,0,0,0,0,0,0,0]
["Animal Care and Diseases",null,0,0,0,0,0,0,0,0,0]
["Cemeteries, Funeral Parlours and Crematoriums",null,0,0,0,0,0,0,0,0,0]
["Child Care Facilities",null,0,0,0,0,0,0,0,0,0]
["Community Halls and Facilities",null,0,0,0,0,0,0,0,0,0]
["Consumer Protection",null,0,0,0,0,0,0,0,0,0]
["Cultural Matters",null,0,0,0,0,0,0,0,0,0]
["Disaster Management",null,0,0,0,0,0,0,0,0,0]
["Education",null,0,0,0,0,0,0,0,0,0]
["Indigenous and Customary Law",null,0,0,0,0,0,0,0,0,0]
["Industrial Promotion",null,0,0,0,0,0,0,0,0,0]
["Language Policy",null,0,0,0,0,0,0,0,0,0]
["Libraries and Archives",null,0,0,0,0,0,0,0,0,0]
["Literacy Programmes",null,0,0,0,0,0,0,0,0,0]
["Media Services",null,0,0,0,0,0,0,0,0,0]
["Museums and Art Galleries",null,0,0,0,0,0,0,0,0,0]
["Population Development",null,0,0,0,0,0,0,0,0,0]
["Provincial Cultural Matters",null,0,0,0,0,0,0,0,0,0]
["Theatres",null,0,0,0,0,0,0,0,0,0]
["Zoo's",null,0,0,0,0,0,0,0,0,0]
["Sport and recreation",null,0,0,0,0,0,0,0,0,0]
["Beaches and Jetties ",null,0,0,0,0,0,0,0,0,0]
["Casinos, Racing, Gambling, Wagering",null,0,0,0,0,0,0,0,0,0]
["Community Parks (including Nurseries)",null,0,0,0,0,0,0,0,0,0]
["Recreational Facilities",null,0,0,0,0,0,0,0,0,0]
["Sports Grounds and Stadiums",null,0,0,0,0,0,0,0,0,0]
["Public safety",null,1065097,1241158,1881820.67,1886101,1958646,1958646,1787097.4874999998,1914133.1196874995,2058173.8210976559]
["Civil Defence",null,1065097,1241158,1881820.67,1886101,1958646,1958646,1787097.4874999998,1914133.1196874995,2058173.8210976559]
["Cleansing",null,0,0,0,0,0,0,0,0,0]
["Control of Public Nuisances",null,0,0,0,0,0,0,0,0,0]
["Fencing and Fences ",null,0,0,0,0,0,0,0,0,0]
["Fire Fighting and Protection",null,0,0,0,0,0,0,0,0,0]
["Licensing and Control of Animals",null,0,0,0,0,0,0,0,0,0]
["Police Forces, Traffic and Street Parking Control",null,0,0,0,0,0,0,0,0,0]
["Pounds",null,0,0,0,0,0,0,0,0,0]
["Housing",null,0,0,0,0,0,0,0,0,0]
["Housing",null,0,0,0,0,0,0,0,0,0]
["Informal Settlements",null,0,0,0,0,0,0,0,0,0]
["Health",null,2449175,3245137,3460254.7399999988,4570353,4525982,4525982,5055591.2375000007,5187978.162187499,5501342.501378906]
["Ambulance",null,0,0,0,0,0,0,0,0,0]
["Health Services",null,2449175,3245137,3460254.7399999988,4570353,4525982,4525982,5055591.2375000007,5187978.162187499,5501342.501378906]
["Laboratory Services",null,0,0,0,0,0,0,0,0,0]
["Food Control",null,0,0,0,0,0,0,0,0,0]
["Health Surveillance and Prevention of Communicable Diseases including immunizations",null,0,0,0,0,0,0,0,0,0]
["Vector Control",null,0,0,0,0,0,0,0,0,0]
["Chemical Safety",null,0,0,0,0,0,0,0,0,0]
["Economic and environmental services",null,36148651,44826167,64700864.000000015,54469219,60180281.801700003,60180281.801700003,58126921.914500028,60951402.318868734,65481029.580297559]
["Planning and development",null,2024797,2724210,3942516.15,6860951,8135012,8135012,6731866.0374999996,5731717.2510937499,6138774.3824394532]
["Billboards",null,0,0,0,0,0,0,0,0,0]
["Corporate Wide Strategic Planning (IDPs, LEDs)",null,1755069,2724210,3509774.89,900834,855505,855505,6197308.7624999993,5153017.4645312503,5513157.1145527344]
["Central City Improvement District",null,0,0,0,0,0,0,0,0,0]
["Development Facilitation",null,0,0,0,0,0,0,0,0,0]
["Economic Development/Planning",null,269728,0,432741.25999999995,5960117,7279507,7279507,534557.27500000002,578699.78656249994,625617.26788671862]
["Regional Planning and Development",null,0,0,0,0,0,0,0,0,0]
["Town Planning, Building Regulations and Enforcement, and City Engineer",null,0,0,0,0,0,0,0,0,0]
["Project Management Unit",null,0,0,0,0,0,0,0,0,0]
["Provincial Planning",null,0,0,0,0,0,0,0,0,0]
["Support to Local Municipalities",null,0,0,0,0,0,0,0,0,0]
["Road transport",null,34123854,42101957,60758347.850000016,47608268,52045269.801700003,52045269.801700003,51395055.877000026,55219685.067774981,59342255.197858103]
["Public Transport",null,0,0,0,0,0,0,0,0,0]
["Road and Traffic Regulation",null,0,0,0,0,0,0,0,0,0]
["Roads",null,34123854,42101957,60758347.850000016,47608268,52045269.801700003,52045269.801700003,51395055.877000026,55219685.067774981,59342255.197858103]
["Taxi Ranks",null,0,0,0,0,0,0,0,0,0]
["Environmental protection",null,0,0,0,0,0,0,0,0,0]
["Biodiversity and Landscape",null,0,0,0,0,0,0,0,0,0]
["Coastal Protection",null,0,0,0,0,0,0,0,0,0]
["Indigenous Forests",null,0,0,0,0,0,0,0,0,0]
["Nature Conservation",null,0,0,0,0,0,0,0,0,0]
["Pollution Control",null,0,0,0,0,0,0,0,0,0]
["Soil Conservation",null,0,0,0,0,0,0,0,0,0]
["Trading services",null,0,0,0,0,0,0,0,0,0]
["Energy sources",null,0,0,0,0,0,0,0,0,0]
["Electricity ",null,0,0,0,0,0,0,0,0,0]
["Street Lighting and Signal Systems",null,0,0,0,0,0,0,0,0,0]
["Nonelectric Energy",null,0,0,0,0,0,0,0,0,0]
["Water management",null,0,0,0,0,0,0,0,0,0]
["Water Treatment",null,0,0,0,0,0,0,0,0,0]
["Water Distribution",null,0,0,0,0,0,0,0,0,0]
["Water Storage",null,0,0,0,0,0,0,0,0,0]
["Waste water management",null,0,0,0,0,0,0,0,0,0]
["Public Toilets",null,0,0,0,0,0,0,0,0,0]
["Sewerage",null,0,0,0,0,0,0,0,0,0]
["Storm Water Management",null,0,0,0,0,0,0,0,0,0]
["Waste Water Treatment",null,0,0,0,0,0,0,0,0,0]
["Waste management",null,0,0,0,0,0,0,0,0,0]
["Recycling",null,0,0,0,0,0,0,0,0,0]
["Solid Waste Disposal (Landfill Sites)",null,0,0,0,0,0,0,0,0,0]
["Solid Waste Removal",null,0,0,0,0,0,0,0,0,0]
["Street Cleaning",null,0,0,0,0,0,0,0,0,0]
["Other",null,993436,0,65498.559999999998,190000,50000,50000,40000,40000,40000]
["Abattoirs",null,0,0,0,0,0,0,0,0,0]
["Air Transport",null,0,0,0,0,0,0,0,0,0]
["Forestry ",null,0,0,0,0,0,0,0,0,0]
["Licensing and Regulation",null,0,0,0,0,0,0,0,0,0]
["Markets",null,0,0,0,0,0,0,0,0,0]
["Tourism",null,993436,0,65498.559999999998,190000,50000,50000,40000,40000,40000]
["Total Expenditure - Functional",3,68806087,81833859,100747305.24000001,96254787,103121982.47387391,103121982.47387391,100231946.03600003,103579665.75131872,109008858.67092475]
["Surplus/(Deficit) for the year",null,1160251,-46453,5929925.0600000024,981889,1472594.8739521801,1472594.8739521801,782906.96399997175,-913610.601318717,-2327408.7634247541]
["References"]
["1. Government Finance Statistics Functions and Sub-functions are standardised to assist national and international accounts and comparison"]
["2. Total Revenue by Functional Classification must reconcile to total operating revenue shown in Financial Performance (revenue and expenditure)"]
["3. Total Expenditure by Functional Classification must reconcile to total operating expenditure shown in Financial Performance (revenue and expenditure)"]
["4. All amounts must be classified under a Functional classification. The GFS function 'Other' is only for Abbatoirs, Air Transport,  Forestry, Licensing and Regulation, Markets and Tourism - and if used must be supported by footnotes. Nothing else may be placed under 'Other'. Assign associate share to relevant classification"]

{"sheet":"A3-FinPerf V","index":9,"n_rows":45,"n_cols":23,"rows_kept":45,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10],[1,11,1,22]]}
["Choose name from list - Table A3 Budgeted Financial Performance (revenue and expenditure by municipal vote)"]
["Vote Description","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,"2020/21 Medium Term Revenue & Expenditure Framework",null,null,"LTFS"]
["R thousand",null,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2027/28","Forecast 2028/29","Forecast 2029/30","Forecast 2030/31","Forecast 2031/32","Forecast 2032/33","Forecast 2033/34","Forecast 2034/35"]
["Revenue by Vote",1]
["Vote 1 - Executive and Council",null,6674867,15064000,28502000,30642000,30992000,30992000,32215000,33485000,34811000]
["Vote 2 - Municipal Manager",null,6417432,2810129,7865738.0800000001,7420446,7206820.3478260869,7206820.3478260869,8600443,7283445.1500000004,7660029.9075000007]
["Vote 3 - Finance",null,15096351,12647344,7018733.6799999997,4301000,4301000,4301000,5441000,5441000,4941000]
["Vote 4 - Corporate Services",null,8346622,8787257,2558025.4899999998,7098230,9994007,9994007,3314410,2440410,2552410]
["Vote 5 - Technical Services",null,33429456,42478676,60732733.049999997,47775000,52100750,52100750,51444000,54016200,56717010]
["Vote 6 - COMMUNITY & SOCIAL SERVICES",null,0,0,0,0,0,0,0,0,0]
["Vote 7 - [NAME OF VOTE 7]",null,0,0,0,0,0,0,0,0,0]
["Vote 8 - [NAME OF VOTE 8]",null,0,0,0,0,0,0,0,0,0]
["Vote 9 - [NAME OF VOTE 9]",null,0,0,0,0,0,0,0,0,0]
["Vote 10 - [NAME OF VOTE 10]",null,0,0,0,0,0,0,0,0,0]
["Vote 11 - [NAME OF VOTE 11]",null,0,0,0,0,0,0,0,0,0,0]
["Vote 12 - [NAME OF VOTE 12]",null,0,0,0,0,0,0,0,0,0,0]
["Vote 13 - [NAME OF VOTE 13]",null,0,0,0,0,0,0,0,0,0,0]
["Vote 14 - [NAME OF VOTE 14]",null,0,0,0,0,0,0,0,0,0,0]
["Vote 15 - [NAME OF VOTE 15]",null,0,0,0,0,0,0,0,0,0,0]
["Total Revenue by Vote",2,69964728,81787406,106677230.3,97236676,104594577.34782609,104594577.34782609,101014853,102666055.15000001,106681449.9075]
[]
["Expenditure by Vote to be appropriated",1]
["Vote 1 - Executive and Council",null,4945506,4822340,4902542.3599999985,4891913,5500899.2400000002,5500899.2400000002,6207163.5175000001,5865379.5159312496,6127125.4110877337]
["Vote 2 - Municipal Manager",null,3986644,6214526,6543370.2599999998,5033485,5753225.1321739126,5753225.1321739126,7267048.4244999997,5855347.7803624989,6286162.5861442192]
["Vote 3 - Finance",null,11500278,12726491,12311646.049999999,12199050,13235029.720000001,13235029.720000001,13647721.920499999,14353169.633231251,13866143.474185856]
["Vote 4 - Corporate Services",null,15247366,15968545,17909624.810000002,26522071,26587558.579999998,26587558.579999998,21714956.296500001,22286083.754018746,23387172.001648825]
["Vote 5 - Technical Services",null,33124683,42101957,59080121.760000013,47608268,52045269.801700003,52045269.801700003,51395055.877000026,55219685.067774981,59342255.197858103]
["Vote 6 - COMMUNITY & SOCIAL SERVICES",null,0,0,0,0,0,0,0,0,0]
["Vote 7 - [NAME OF VOTE 7]",null,0,0,0,0,0,0,0,0,0]
["Vote 8 - [NAME OF VOTE 8]",null,0,0,0,0,0,0,0,0,0]
["Vote 9 - [NAME OF VOTE 9]",null,0,0,0,0,0,0,0,0,0]
["Vote 10 - [NAME OF VOTE 10]",null,0,0,0,0,0,0,0,0,0]
["Vote 11 - [NAME OF VOTE 11]",null,0,0,0,0,0,0,0,0,0,0]
["Vote 12 - [NAME OF VOTE 12]",null,0,0,0,0,0,0,0,0,0,0]
["Vote 13 - [NAME OF VOTE 13]",null,0,0,0,0,0,0,0,0,0,0]
["Vote 14 - [NAME OF VOTE 14]",null,0,0,0,0,0,0,0,0,0,0]
["Vote 15 - [NAME OF VOTE 15]",null,0,0,0,0,0,0,0,0,0,0]
["Total Expenditure by Vote",2,68804477,81833859,100747305.24000001,96254787,103121982.47387391,103121982.47387391,100231946.03600001,103579665.75131872,109008858.67092472,0,0,0,0,0,0,0,0,0,0,0,0]
["Surplus/(Deficit) for the year",2,1160251,-46453,5929925.0599999875,981889,1472594.8739521801,1472594.8739521801,782906.96399998665,-913610.601318717,-2327408.7634247243,0,0,0,0,0,0,0,0,0,0,0,0]
["References"]
["1. Insert 'Vote'; e.g. department, if different to functional classification structure"]
["2. Must reconcile to Budgeted Financial Performance (revenue and expenditure)"]
["3. Assign share in 'associate' to relevant Vote"]
[]
["check Surplus/(Deficit) for the year",null,0,0,0,0,0,0,0,0,0]

{"sheet":"A3A","index":10,"n_rows":344,"n_cols":23,"rows_kept":344,"cut":false,"hidden":false,"merged":[[1,11,1,22],[1,5,1,7],[1,8,1,10]]}
["Choose name from list - Table A3 Budgeted Financial Performance (revenue and expenditure by municipal vote)A"]
["Vote Description","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,"2020/21 Medium Term Revenue & Expenditure Framework",null,null,"LTFS"]
["R thousand",null,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2027/28","Forecast 2028/29","Forecast 2029/30","Forecast 2030/31","Forecast 2031/32","Forecast 2032/33","Forecast 2033/34","Forecast 2034/35"]
["Revenue by Vote",1]
["Vote 1 - Executive and Council",null,6674867,15064000,28502000,30642000,30992000,30992000,32215000,33485000,34811000]
["1,1 - COUNCIL GENERAL EXPENSES",null,6674867,15064000,28502000,30642000,30992000,30992000,32215000,33485000,34811000]
["1,2 - EDA",null,null,null,null,null,null,null,0,0,0]
[0]
[0,null,null,null,null,null,null,null,0,0,0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 2 - Municipal Manager",null,6417432,2810129,7865738.0800000001,7420446,7206820.3478260869,7206820.3478260869,8600443,7283445.1500000004,7660029.9075000007]
["2,1 - MUNICIPAL MANAGER",null,5852245,2810129,7395738.0800000001,7420446,7081820.3478260869,7081820.3478260869,8600443,7283445.1500000004,7660029.9075000007]
["2,2 - INTERNAL AUDIT",null,565187,0,470000,0,125000,125000,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 3 - Finance",null,15096351,12647344,7018733.6799999997,4301000,4301000,4301000,5441000,5441000,4941000]
["3,1 - FINANCIAL SERVICES",null,14493279,11647344,6018733.6799999997,3301000,3301000,3301000,4441000,4441000,3941000]
["3,2 - DISTRICT COUNCIL LEVIES",null,0,0,0,0,0,0,0,0,0]
["3,3 - FINANCE MANAGEMENT GRANT",null,603072,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000]
[0,null,null,null,null,null,null,null,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0]
[0]
["Vote 4 - Corporate Services",null,8346622,8787257,2558025.4899999998,7098230,9994007,9994007,3314410,2440410,2552410]
["4,1 - CORPORATE SERVICES",null,7151547,6111459,1446900.91,30500,1306277,1306277,1167500,70500,70500]
["4,2 - TOURISM",null,0,0,0,0,0,0,0,0,0]
["4,3 - STRATEGIC PLANNING",null,200000,1362310,204181.24,2331000,3331000,3331000,2100000,2323000,2435000]
["4,4 - ENVIRONMENTAL HEALTH",null,30503,36079,30155,44730,44730,44730,46910,46910,46910]
["4,5 - CIVIL DEFENCE",null,964572,1277409,876788.34,0,80000,80000,0,0,0]
["4,6 - LED",null,0,0,0,0,0,0,0,0,0]
["4,7 - WORK FOR WATER",null,0,0,0,0,0,0,0,0,0]
["4,8 - IDP",null,0,0,0,0,0,0,0,0,0]
["4,9 - HUMAN RESOURCES",null,0,0,0,4692000,5232000,5232000,0,0,0]
[0]
["Vote 5 - Technical Services",null,33429456,42478676,60732733.049999997,47775000,52100750,52100750,51444000,54016200,56717010]
["5,1 - ROADS",null,33429456,42478676,60732733.049999997,47775000,52100750,52100750,51444000,54016200,56717010]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 6 - COMMUNITY & SOCIAL SERVICES",null,0,0,0,0,0,0,0,0,0]
["6.1 - [Name of sub-vote]"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 7 - [NAME OF VOTE 7]",null,0,0,0,0,0,0,0,0,0]
["7.1 - [Name of sub-vote]"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 8 - [NAME OF VOTE 8]",null,0,0,0,0,0,0,0,0,0]
["8.1 - [Name of sub-vote]"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 9 - [NAME OF VOTE 9]",null,0,0,0,0,0,0,0,0,0]
["9.1 - [Name of sub-vote]"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 10 - [NAME OF VOTE 10]",null,0,0,0,0,0,0,0,0,0]
["10.1 - [Name of sub-vote]"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 11 - [NAME OF VOTE 11]",null,0,0,0,0,0,0,0,0,0]
["11.1 - [Name of sub-vote]"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 12 - [NAME OF VOTE 12]",null,0,0,0,0,0,0,0,0,0]
["12.1 - [Name of sub-vote]"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 13 - [NAME OF VOTE 13]",null,0,0,0,0,0,0,0,0,0]
["13.1 - [Name of sub-vote]"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 14 - [NAME OF VOTE 14]",null,0,0,0,0,0,0,0,0,0]
["14.1 - [Name of sub-vote]"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 15 - [NAME OF VOTE 15]",null,0,0,0,0,0,0,0,0,0]
["15.1 - [Name of sub-vote]"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Total Revenue by Vote",2,69964728,81787406,106677230.3,97236676,104594577.34782609,104594577.34782609,101014853,102666055.15000001,106681449.9075,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Expenditure by Vote",1]
["Vote 1 - Executive and Council",null,4945506,4822340,4902542.3599999985,4891913,5500899.2400000002,5500899.2400000002,6207163.5175000001,5865379.5159312496,6127125.4110877337]
["1,1 - COUNCIL GENERAL EXPENSES",null,4945506,4822340,4902542.3599999985,4891913,5500899.2400000002,5500899.2400000002,6207163.5175000001,5865379.5159312496,6127125.4110877337]
["1,2 - EDA",null,null,null,null,null,null,null,0,0,0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 2 - Municipal Manager",null,3986644,6214526,6543370.2599999998,5033485,5753225.1321739126,5753225.1321739126,7267048.4244999997,5855347.7803624989,6286162.5861442192]
["2,1 - MUNICIPAL MANAGER",null,3596454,6214526,5476817.5199999996,4228116,3466203.48,3466203.48,6318515.1995000001,5033599.1481749993,5409592.198640313]
["2,2 - INTERNAL AUDIT",null,390190,0,1066552.74,805369,2287021.6521739131,2287021.6521739131,948533.22499999998,821748.6321874999,876570.38750390615]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 3 - Finance",null,11500278,12726491,12311646.049999999,12199050,13235029.720000001,13235029.720000001,13647721.920499999,14353169.633231251,13866143.474185856]
["3,1 - FINANCIAL SERVICES",null,10898489,11726491,11744997.51,11239050,12235029.720000001,12235029.720000001,12977721.920499999,13683169.633231251,13196143.474185856]
["3,2 - DISTRICT COUNCIL LEVIES",null,0,0,0,0,0,0,0,0,0]
["3,3 - FINANCE MANAGEMENT GRANT",null,601789,1000000,566648.53999999992,960000,1000000,1000000,670000,670000,670000]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 4 - Corporate Services",null,15247366,15968545,17909624.810000002,26522071,26587558.579999998,26587558.579999998,21714956.296500001,22286083.754018746,23387172.001648825]
["4,1 - CORPORATE SERVICES",null,9925204,8758040,9569668.8900000025,7469185,8097722.1799999997,8097722.1799999997,9233401.534,9230856.7835499998,9451960.4959515594]
["4,2 - TOURISM",null,993436,0,65498.559999999998,190000,50000,50000,40000,40000,40000]
["4,3 - STRATEGIC PLANNING",null,814454,2724210,2929516.5300000003,4909489,5317034,5317034,5494866.0374999996,5731717.2510937508,6138774.3824394532]
["4,4 - ENVIRONMENTAL HEALTH",null,2449175,3245137,3463120.1599999988,4570353,4525982,4525982,5059591.2375000007,5191978.162187499,5505342.501378906]
["4,5 - CIVIL DEFENCE",null,1065097,1241158,1881820.67,1886101,1958646,1958646,1787097.4874999998,1914133.1196874995,2058173.8210976559]
["4,6 - LED",null,0,0,0,498960,347946,347946,0,0,0]
["4,7 - WORK FOR WATER",null,0,0,0,0,0,0,100000,177398.4375,192920.80078124997]
["4,8 - IDP",null,0,0,0,401874,507559,507559,0,0,0]
["4,9 - HUMAN RESOURCES",null,0,0,0,6596109,5782669.4000000004,5782669.4000000004,0,0,0]
[0]
["Vote 5 - Technical Services",null,33124683,42101957,59080121.760000013,47608268,52045269.801700003,52045269.801700003,51395055.877000026,55219685.067774981,59342255.197858103]
["5,1 - ROADS",null,33124683,42101957,59080121.760000013,47608268,52045269.801700003,52045269.801700003,51395055.877000026,55219685.067774981,59342255.197858103]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 6 - COMMUNITY & SOCIAL SERVICES",null,0,0,0,0,0,0,0,0,0]
["6.1 - [Name of sub-vote]"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 7 - [NAME OF VOTE 7]",null,0,0,0,0,0,0,0,0,0]
["7.1 - [Name of sub-vote]"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 8 - [NAME OF VOTE 8]",null,0,0,0,0,0,0,0,0,0]
["8.1 - [Name of sub-vote]"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 9 - [NAME OF VOTE 9]",null,0,0,0,0,0,0,0,0,0]
["9.1 - [Name of sub-vote]"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 10 - [NAME OF VOTE 10]",null,0,0,0,0,0,0,0,0,0]
["10.1 - [Name of sub-vote]"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 11 - [NAME OF VOTE 11]",null,0,0,0,0,0,0,0,0,0]
["11.1 - [Name of sub-vote]"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 12 - [NAME OF VOTE 12]",null,0,0,0,0,0,0,0,0,0]
["12.1 - [Name of sub-vote]"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 13 - [NAME OF VOTE 13]",null,0,0,0,0,0,0,0,0,0]
["13.1 - [Name of sub-vote]"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 14 - [NAME OF VOTE 14]",null,0,0,0,0,0,0,0,0,0]
["14.1 - [Name of sub-vote]"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 15 - [NAME OF VOTE 15]",null,0,0,0,0,0,0,0,0,0]
["15.1 - [Name of sub-vote]"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Total Expenditure by Vote",2,68804477,81833859,100747305.24000001,96254787,103121982.47387391,103121982.47387391,100231946.03600001,103579665.75131872,109008858.67092472,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Surplus/(Deficit) for the year",2,1160251,-46453,5929925.0599999875,981889,1472594.8739521801,1472594.8739521801,782906.96399998665,-913610.601318717,-2327408.7634247243,0,0,0,0,0,0,0,0,0,0,0,0]
["References"]
["1. Insert 'Vote'; e.g. Department, if different to Functional structure"]
["2. Must reconcile to Financial Performance ('Revenue and Expenditure by Functional Classification' and 'Revenue and Expenditure')"]
["3. Assign share in 'associate' to relevant Vote"]

{"sheet":"A4-FinPerf RE","index":11,"n_rows":56,"n_cols":25,"rows_kept":56,"cut":false,"hidden":false,"merged":[[1,12,1,23],[1,9,1,11],[1,5,1,8]]}
["Choose name from list - Table A4 Budgeted Financial Performance (revenue and expenditure)"]
["Description","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,null,"2020/21 Medium Term Revenue & Expenditure Framework",null,null,"LTFS"]
["R thousand",1,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Pre-audit outcome","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2027/28","Forecast 2028/29","Forecast 2029/30","Forecast 2030/31","Forecast 2031/32","Forecast 2032/33","Forecast 2033/34","Forecast 2034/35"]
["Revenue By Source"]
["Property rates",2,0,0,0,0,0,0,0,0,0,0]
["Service charges - electricity revenue",2,0,0,0,0,0,0,0,0,0,0]
["Service charges - water revenue",2,0,0,0,0,0,0,0,0,0,0]
["Service charges - sanitation revenue",2,0,0,0,0,0,0,0,0,0,0]
["Service charges - refuse revenue",2,0,0,0,0,0,0,0,0,0,0]
[]
["Rental of facilities and equipment",null,0,87109,72724.800000000003,93000,93000,93000,93000,100000,93000,93000]
["Interest earned - external investments",null,503069,513228,746540.85,630000,930000,930000,930000,1100000,900000,900000]
["Interest earned - outstanding debtors",null,0,0,0,0,0,0,0,0,0,0]
["Dividends received",null,0,0,0,0,0,0,0,0,0,0]
["Fines, penalties and forfeits",null,0,0,0,0,0,0,0,0,0,0]
["Licences and permits",null,0,32060,0,0,0,0,0,0,0,0]
["Agency services",null,3328024,3540601,6298087.1299999999,4181696,4206304.3478260869,4206304.3478260869,4206304.3478260869,4987443,5135445.1500000004,5393029.9075000007]
["Transfers and subsidies",null,27792831,31809261,37579063.470000006,43958750,47012293,47012293,47012293,43265000,42403000,43460000,null,null,null,null,null,null,null,null,null,null,null,null,"Transfer receipts - operational"]
["Other revenue",2,37457862,45805146,61899292.700000003,48373230,52352980,52352980,52352980,51562410,54134610,56835420]
["Gains",null,0,0,0,0,0,0,0,0,0,0]
["Total Revenue (excluding capital transfers and contributions)",null,69081786,81787405,106595708.95000002,97236676,104594577.34782609,104594577.34782609,104594577.34782609,101014853,102666055.15000001,106681449.9075,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Expenditure By Type"]
["Employee related costs",2,35408702,0,47046092.979999997,50407935,54560954.780200012,54560954.780200012,54560954.780200012,55535428.044499986,57877387.677837498,62047549.337568432]
["Remuneration of councillors",null,3610658,3550046,3658707.4800000004,3796012,3886012,3886012,3886012,4352872.9399999995,4693051.9513999997,4951783.0931599997]
["Debt impairment",3,457424,0,0,0,0,0,0,0,0,0]
["Depreciation & asset impairment",2,325828,526809,502079.42,282655,682655,682655,682655,650655,451530,539481.5625]
["Finance charges",null,11438,871307,10131.11,0,0,0,0,0,0,0]
["Bulk purchases",2,0,0,0,0,0,0,0,0,0,0]
["Other materials",8,1214120,8818134,22293421.459999993,16850612,12589953.09,12589953.09,12589953.09,13771740.61375,14646118.659781246,15785725.606139844]
["Contracted services",null,4251561,4724215,14086785.539999999,4305778,5802237.9224999994,5802237.9224999994,5802237.9224999994,9629993,9303597,8364361]
["Transfers and subsidies",null,0,0,0,0,0,0,0,0,0,0]
["Other expenditure","4, 5",23477618,23960880,13201651.439999998,20611795,25600170,25600170,25600170,16291256,16607980,17319958]
["Losses",null,47128,15885,-51564.19,0,0,0,null,0,0,0]
["Total Expenditure",null,68804477,42467276,100747305.23999998,96254787,103121982.79270001,103121982.79270001,103121982.79270001,100231945.59824999,103579665.28901874,109008858.59936827,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Surplus/(Deficit)",null,277309,39320129,5848403.7100000381,981889,1472594.5551260859,1472594.5551260859,1472594.5551260859,782907.40175001323,-913610.13901872933,-2327408.6918682754,0,0,0,0,0,0,0,0,0,0,0,0]
["Transfers and subsidies - capital (monetary allocations) (National / Provincial and District)",null,882942,0,81521.350000000006,null,null,null,null,0,0,0]
["Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions)",6,0]
["Transfers and subsidies - capital (in-kind - all) ",null,0,0,0,0,0,0,0,0,0,0]
["Surplus/(Deficit) after capital transfers & contributions",null,1160251,39320129,5929925.0600000378,981889,1472594.5551260859,1472594.5551260859,1472594.5551260859,782907.40175001323,-913610.13901872933,-2327408.6918682754]
["Taxation",null,0,0,0,0,0,0,0,0,0,0]
["Surplus/(Deficit) after taxation",null,1160251,39320129,5929925.0600000378,981889,1472594.5551260859,1472594.5551260859,1472594.5551260859,782907.40175001323,-913610.13901872933,-2327408.6918682754]
["Attributable to minorities",null,0,0,0,0,0,0,0,0,0,0]
["Surplus/(Deficit) attributable to municipality",null,1160251,39320129,5929925.0600000378,981889,1472594.5551260859,1472594.5551260859,1472594.5551260859,782907.40175001323,-913610.13901872933,-2327408.6918682754]
["Share of surplus/ (deficit) of associate",7,0,0,0,0,0,0,0,0,0,0]
["Surplus/(Deficit) for the year",null,1160251,39320129,5929925.0600000378,981889,1472594.5551260859,1472594.5551260859,1472594.5551260859,782907.40175001323,-913610.13901872933,-2327408.6918682754,0,0,0,0,0,0,0,0,0,0,0,0]
["References"]
["1. Classifications are revenue sources and expenditure type"]
["2. Detail to be provided in Table SA1"]
["3. Previously described as 'bad or doubtful debts' - amounts shown should reflect the change in the provision for debt impairment"]
["4. Expenditure type components previously shown under repairs and maintenance should be allocated back to the originating expenditure group/item; e.g. employee costs"]
["5. Repairs & maintenance detailed in Table A9 and Table SA34c"]
["6. Contributions are funds provided by external organisations to assist with infrastructure development; e.g. developer contributions (detail to be provided in Table SA1)"]
["7. Equity method ( Includes Joint Ventures)"]
["8. All materials not part of 'bulk' e.g  road making materials, pipe, cable etc."]

{"sheet":"A5-Capex","index":12,"n_rows":85,"n_cols":12,"rows_kept":85,"cut":false,"hidden":false,"merged":[[1,9,1,11],[1,5,1,8],[82,0,82,11],[77,0,77,11],[76,0,76,11],[78,0,78,11]]}
[" "]
["Vote Description","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
["R thousand",1,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Pre-audit outcome","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Capital expenditure - Vote"]
["Multi-year expenditure  to be appropriated",2]
["Vote 1 - Executive and Council",null,0,0,0,0,0,0,0,0,0,0]
["Vote 2 - Municipal Manager",null,0,0,0,0,0,0,0,0,0,0]
["Vote 3 - Finance",null,0,0,0,0,0,0,0,0,0,0]
["Vote 4 - Corporate Services",null,0,0,0,0,0,0,0,0,0,0]
["Vote 5 - Technical Services",null,0,0,0,0,0,0,0,0,0,0]
["Vote 6 - COMMUNITY & SOCIAL SERVICES",null,0,0,0,0,0,0,0,0,0,0]
["Vote 7 - [NAME OF VOTE 7]",null,0,0,0,0,0,0,0,0,0,0]
["Vote 8 - [NAME OF VOTE 8]",null,0,0,0,0,0,0,0,0,0,0]
["Vote 9 - [NAME OF VOTE 9]",null,0,0,0,0,0,0,0,0,0,0]
["Vote 10 - [NAME OF VOTE 10]",null,0,0,0,0,0,0,0,0,0,0]
["Vote 11 - [NAME OF VOTE 11]",null,0,0,0,0,0,0,0,0,0,0]
["Vote 12 - [NAME OF VOTE 12]",null,0,0,0,0,0,0,0,0,0,0]
["Vote 13 - [NAME OF VOTE 13]",null,0,0,0,0,0,0,0,0,0,0]
["Vote 14 - [NAME OF VOTE 14]",null,0,0,0,0,0,0,0,0,0,0]
["Vote 15 - [NAME OF VOTE 15]",null,0,0,0,0,0,0,0,0,0,0]
["Capital multi-year expenditure sub-total",7,0,0,0,0,0,0,0,0,0,0]
[]
["Single-year expenditure to be appropriated",2]
["Vote 1 - Executive and Council",null,0,0,0,0,0,0,0,0,0,0]
["Vote 2 - Municipal Manager",null,0,28000,0,31000,901000,901000,901000,31000,0,0]
["Vote 3 - Finance",null,0,402000,0,60000,38500,38500,38500,60000,0,0]
["Vote 4 - Corporate Services",null,1056005,905000,0,652800,350800,350800,350800,337100,260000,260000]
["Vote 5 - Technical Services",null,0,0,0,0,0,0,0,0,0,0]
["Vote 6 - COMMUNITY & SOCIAL SERVICES",null,0,0,0,0,0,0,0,0,0,0]
["Vote 7 - [NAME OF VOTE 7]",null,0,0,0,0,0,0,0,0,0,0]
["Vote 8 - [NAME OF VOTE 8]",null,0,0,0,0,0,0,0,0,0,0]
["Vote 9 - [NAME OF VOTE 9]",null,0,0,0,0,0,0,0,0,0,0]
["Vote 10 - [NAME OF VOTE 10]",null,0,0,0,0,0,0,0,0,0,0]
["Vote 11 - [NAME OF VOTE 11]",null,0,0,0,0,0,0,0,0,0,0]
["Vote 12 - [NAME OF VOTE 12]",null,0,0,0,0,0,0,0,0,0,0]
["Vote 13 - [NAME OF VOTE 13]",null,0,0,0,0,0,0,0,0,0,0]
["Vote 14 - [NAME OF VOTE 14]",null,0,0,0,0,0,0,0,0,0,0]
["Vote 15 - [NAME OF VOTE 15]",null,0,0,0,0,0,0,0,0,0,0]
["Capital single-year expenditure sub-total",null,1056005,1335000,0,743800,1290300,1290300,1290300,428100,260000,260000]
["Total Capital Expenditure - Vote",null,1056005,1335000,0,743800,1290300,1290300,1290300,428100,260000,260000]
[]
["Capital Expenditure - Functional"]
["Governance and administration",null,249135,430000,0,719350,750850,750850,750850,251600,140000,140000]
["Executive and council",null,0,28000,null,46750,66250,66250,66250,31000,0,0]
["Finance and administration",null,249135,402000,null,672600,684600,684600,684600,220600,140000,140000]
["Internal audit",null,0,0,null,0,0,0,0,0,0,0]
["Community and public safety",null,806870,905000,0,164000,163990,163990,163990,53000,70000,70000]
["Community and social services",null,0,0,null,0,0,0,0,0,0,0]
["Sport and recreation",null,0,0,null,0,0,0,0,0,0,0]
["Public safety",null,806870,895000,null,100000,29113,29113,29113,10000,50000,50000]
["Housing",null,0,0,null,0,0,0,0,0,0,0]
["Health",null,0,10000,null,64000,134877,134877,134877,43000,20000,20000]
["Economic and environmental services",null,0,1000,0,132000,132000,132000,132000,123500,50000,50000]
["Planning and development",null,0,0,null,32000,32000,32000,32000,123500,50000,50000]
["Road transport",null,0,1000,null,100000,100000,100000,100000,0,0,0]
["Environmental protection",null,null,null,null,null,null,null,0,0,0,0]
["Trading services",null,0,0,0,0,0,0,0,0,0,0]
["Energy sources",null,0,0,0,0,0,0,0,0,0,0]
["Water management",null,0,0,0,0,0,0,0,0,0,0]
["Waste water management",null,0,0,0,0,0,0,0,0,0,0]
["Waste management",null,0,0,0,0,0,0,0,0,0,0]
["Other",null,0,0,0,0,0,0,0,0,0,0]
["Total Capital Expenditure - Functional",3,1056005,1336000,0,1015350,1046840,1046840,1046840,428100,260000,260000]
[]
["Funded by:"]
["National Government",null,0,0,null,915350,946840,946840,946840,0,0,0]
["Provincial Government",null,882941.86,895000,null,0,0,0,0,0,0,0]
["District Municipality",null,0,0,0,0,0,0,0,0,0,0]
["Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions)",null,0,0,0,0,0,0,0,0,0,0]
["Transfers recognised - capital",4,882941.86,895000,0,915350,946840,946840,946840,0,0,0]
[]
["Borrowing",6,null,null,null,null,null,null,0,0,0,0]
["Internally generated funds",null,173063.14,441000,null,null,null,null,0,428100,260000,260000]
["Total Capital Funding",7,1056005,1336000,0,915350,946840,946840,946840,428100,260000,260000]
["References"]
["1. Municipalities may choose to appropriate for capital expenditure for three years or for one year (if one year appropriation projected expenditure required for yr2 and yr3)."]
["2. Include capital component of PPP unitary payment. Note that capital transfers are only appropriated to municipalities for the budget year"]
["3. Capital expenditure by functional classification must reconcile to the appropriations by vote"]
["4. Must reconcile to supporting table SA20 and to Budgeted Financial Performance (revenue and expenditure)"]
[]
["6. Include finance leases and PPP capital funding component of unitary payment - total borrowing/repayments to reconcile to changes in Table SA17"]
["7. Total Capital Funding must balance with Total Capital Expenditure"]
["8. Include any capitalised interest (MFMA section 46) as part of relevant capital budget"]
[]
["check balance",null,0,0,0,"Unbalanced","Unbalanced","Unbalanced","Unbalanced",0,0,0]

{"sheet":"A5A","index":13,"n_rows":341,"n_cols":24,"rows_kept":341,"cut":false,"hidden":false,"merged":[[1,5,1,8],[1,9,1,11],[1,13,1,16],[1,17,1,20],[1,21,1,23]]}
["Choose name from list - Table A5 Budgeted Capital Expenditure by vote, functional classification and funding"]
["Vote Description","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,null,"2020/21 Medium Term Revenue & Expenditure Framework",null,null,null,"Multi-year appropriation for Budget Year 2020/21\n in the 2019/20 Annual Budget",null,null,null,"Multi-year appropriation for 2021/22\n in the 2019/20 Annual Budget",null,null,null,"New multi-year appropriations \n(funds for new and existing projects) "]
["R thousand",1,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Pre-audit outcome","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23",null,"Appropriation for 2020/21","Adjustments in 2019/20","Downward adjustments for 2020/21","Appropriation carried forward","Appropriation for 2020/21","Adjustments in 2019/20","Downward adjustments for 2020/21","Appropriation carried forward","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Capital expenditure - Municipal Vote"]
["Multi-year expenditure appropriation",2]
["Vote 1 - Executive and Council",null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0]
["1,1 - COUNCIL GENERAL EXPENSES",null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
["1,2 - EDA",null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
["Vote 2 - Municipal Manager",null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0]
["2,1 - MUNICIPAL MANAGER",null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
["2,2 - INTERNAL AUDIT",null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
["Vote 3 - Finance",null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0]
["3,1 - FINANCIAL SERVICES",null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
["3,2 - DISTRICT COUNCIL LEVIES",null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
["3,3 - FINANCE MANAGEMENT GRANT",null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
["Vote 4 - Corporate Services",null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0]
["4,1 - CORPORATE SERVICES",null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
["4,2 - TOURISM",null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
["4,3 - STRATEGIC PLANNING",null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
["4,4 - ENVIRONMENTAL HEALTH",null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
["4,5 - CIVIL DEFENCE",null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
["4,6 - LED",null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
["4,7 - WORK FOR WATER",null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
["4,8 - IDP",null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
["4,9 - HUMAN RESOURCES",null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
["Vote 5 - Technical Services",null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0]
["5,1 - ROADS",null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
["Vote 6 - COMMUNITY & SOCIAL SERVICES",null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0]
["6.1 - [Name of sub-vote]",null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
["Vote 7 - [NAME OF VOTE 7]",null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0]
["7.1 - [Name of sub-vote]",null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
["Vote 8 - [NAME OF VOTE 8]",null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0]
["8.1 - [Name of sub-vote]",null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
["Vote 9 - [NAME OF VOTE 9]",null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0]
["9.1 - [Name of sub-vote]",null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
["Vote 10 - [NAME OF VOTE 10]",null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0]
["10.1 - [Name of sub-vote]",null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
["Vote 11 - [NAME OF VOTE 11]",null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0]
["11.1 - [Name of sub-vote]",null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
["Vote 12 - [NAME OF VOTE 12]",null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0]
["12.1 - [Name of sub-vote]",null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
["Vote 13 - [NAME OF VOTE 13]",null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0]
["13.1 - [Name of sub-vote]",null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
["Vote 14 - [NAME OF VOTE 14]",null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0]
["14.1 - [Name of sub-vote]",null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
["Vote 15 - [NAME OF VOTE 15]",null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0]
["15.1 - [Name of sub-vote]",null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
[0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,0]
["Capital multi-year expenditure sub-total",null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0]
[]
["Capital expenditure - Municipal Vote"]
["Single-year expenditure appropriation",2]
["Vote 1 - Executive and Council",null,0,0,0,0,0,0,0,0,0,0]
["1,1 - COUNCIL GENERAL EXPENSES",null,null,null,null,null,null,null,null,0,0,0]
["1,2 - EDA"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 2 - Municipal Manager",null,0,28000,0,31000,901000,901000,901000,31000,0,0]
["2,1 - MUNICIPAL MANAGER",null,0,28000,null,6000,891000,891000,891000,31000,0,0]
["2,2 - INTERNAL AUDIT",null,0,0,null,25000,10000,10000,10000,0,0,0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 3 - Finance",null,0,402000,0,60000,38500,38500,38500,60000,0,0]
["3,1 - FINANCIAL SERVICES",null,0,402000,0,60000,38500,38500,38500,0,0,0]
["3,2 - DISTRICT COUNCIL LEVIES",null,null,null,null,null,null,null,null,0,0,0]
["3,3 - FINANCE MANAGEMENT GRANT",null,null,null,null,null,null,null,null,60000,0,0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 4 - Corporate Services",null,1056005,905000,0,652800,350800,350800,350800,337100,260000,260000]
["4,1 - CORPORATE SERVICES",null,249135,0,null,142300,142300,142300,142300,160600,140000,140000]
["4,2 - TOURISM",null,0,0,null,0,0,0,0,0,0,0]
["4,3 - STRATEGIC PLANNING",null,0,0,null,50500,48500,48500,48500,123500,50000,50000]
["4,4 - ENVIRONMENTAL HEALTH",null,0,10000,null,43000,43000,43000,43000,43000,20000,20000]
["4,5 - CIVIL DEFENCE",null,806870,895000,null,405700,105700,105700,105700,10000,50000,50000]
["4,6 - LED",null,0,0,null,0,0,0,0,0,0,0]
["4,7 - WORK FOR WATER",null,0,0,null,0,0,0,0,0,0,0]
["4,8 - IDP",null,0,0,null,0,0,0,0,0,0,0]
["4,9 - HUMAN RESOURCES",null,0,0,null,11300,11300,11300,11300,0,0,0]
[0]
["Vote 5 - Technical Services",null,0,0,0,0,0,0,0,0,0,0]
["5,1 - ROADS",null,0,1000,null,null,null,null,null,0,0,0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 6 - COMMUNITY & SOCIAL SERVICES",null,0,0,0,0,0,0,0,0,0,0]
["6.1 - [Name of sub-vote]"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 7 - [NAME OF VOTE 7]",null,0,0,0,0,0,0,0,0,0,0]
["7.1 - [Name of sub-vote]"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 8 - [NAME OF VOTE 8]",null,0,0,0,0,0,0,0,0,0,0]
["8.1 - [Name of sub-vote]"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 9 - [NAME OF VOTE 9]",null,0,0,0,0,0,0,0,0,0,0]
["9.1 - [Name of sub-vote]"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 10 - [NAME OF VOTE 10]",null,0,0,0,0,0,0,0,0,0,0]
["10.1 - [Name of sub-vote]"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 11 - [NAME OF VOTE 11]",null,0,0,0,0,0,0,0,0,0,0]
["11.1 - [Name of sub-vote]"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 12 - [NAME OF VOTE 12]",null,0,0,0,0,0,0,0,0,0,0]
["12.1 - [Name of sub-vote]"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 13 - [NAME OF VOTE 13]",null,0,0,0,0,0,0,0,0,0,0]
["13.1 - [Name of sub-vote]"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 14 - [NAME OF VOTE 14]",null,0,0,0,0,0,0,0,0,0,0]
["14.1 - [Name of sub-vote]"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Vote 15 - [NAME OF VOTE 15]",null,0,0,0,0,0,0,0,0,0,0]
["15.1 - [Name of sub-vote]"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Capital single-year expenditure sub-total",null,1056005,1335000,0,743800,1290300,1290300,1290300,428100,260000,260000]
["Total Capital Expenditure",null,1056005,1335000,0,743800,1290300,1290300,1290300,428100,260000,260000,0]

{"sheet":"A6-FinPos","index":15,"n_rows":55,"n_cols":12,"rows_kept":55,"cut":false,"hidden":false,"merged":[[49,0,49,11],[1,9,1,11],[1,5,1,8]]}
["Choose name from list - Table A6 Budgeted Financial Position"]
["Description","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
["R thousand",null,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Pre-audit outcome","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["ASSETS"]
["Current assets"]
["Cash",null,2988501,8108327,7052298,4140330.7860280392,4084536.3411541241,4084536.3411541241,4084536.3411541241,5584764.2502811365,4834507.6171114091,2758447.389533292]
["Call investment deposits",1,0,0,0,0,0,0,0,0,0,0]
["Consumer debtors",1,0,3109925,5483057,3274757.0249999999,3274757.0249999999,3274757.0249999999,3274751.0249999999,2292325.7174999998,2416111.3062450001,2416111.3062450001]
["Other debtors",null,11453223,3615877,2029057,1314606.5850935779,1314606.5850935779,1314606.5850935779,1314606.5850935779,2292325.7174999998,2416111.3062450001,2416111.3062450001]
["Current portion of long-term receivables",null,null,2100860,787475,null,null,null,null,0,0,0]
["Inventory",2,814559,677103,981941,712989.45899999992,712989.45899999992,712989.45899999992,712989.45899999992,0,0,0]
["Total current assets",null,15256283,17612092,16333828,9442683.8551216181,9386889.4102477022,9386889.4102477022,9386883.4102477022,10169415.685281135,9666730.2296014093,7590670.0020232918]
[]
["Non current assets"]
["Long-term receivables",null,9991682,9515553,8613342,10019877.308999998,10019877.308999998,10019877.308999998,10019877.308999998,10550930.806376997,10560950.683685999,10570970.560994998]
["Investments",null,0,0,0,0,0,0,0,0,0,0]
["Investment property",null,0,0,0,0,0,0,0,0,0,0]
["Investment in Associate",null,0,0,0,0,0,0,0,0,0,0]
["Property, plant and equipment",3,7045385,8231379,8478847,9148876.4499999993,9695376.4499999993,9695376.4499999993,9695328.4499999993,10123428.449999999,10383428.449999999,10643428.449999999]
[]
["Biological",null,0,0,0,0,0,0,0,0,0,0]
["Intangible",null,82410,92771,112241,92771,92771,92771,92771,92771,92771,92771]
["Other non-current assets",null,0,0,0,12,12,12,0,0,0,0]
["Total non current assets",null,17119477,17839703,17204430,19261536.758999996,19808036.758999996,19808036.758999996,19807976.758999996,20767130.256376997,21037150.133685999,21307170.010994997]
["TOTAL ASSETS",null,32375760,35451795,33538258,28704220.614121616,29194926.169247698,29194926.169247698,29194860.169247698,30936545.941658132,30703880.363287408,28897840.013018288]
[]
["LIABILITIES"]
["Current liabilities"]
["Bank overdraft",1,0,0,0,0,0,0,0,0,0,0]
["Borrowing",4,39000,67409,4645249,39000,39000,39000,39000,39000,39000,16532.663021159995]
["Consumer deposits",null,5963937,7366695,0,null,null,0,null,0,0,0]
["Trade and other payables",4,5271267,7620714,5568211,8178521.3362545362,8178521.3362545362,8178521.3362545362,8178521.3362545362,8219544.6770760259,8920684.798412282,9462205.2997485362]
["Provisions",null,0,0,0,24,24,24,0,0,0,0]
["Total current liabilities",null,11274204,15054818,10213460,8217545.3362545362,8217545.3362545362,8217545.3362545362,8217521.3362545362,8258544.6770760259,8959684.798412282,9478737.9627696965]
[]
["Non current liabilities"]
["Borrowing",null,101367,90170,20668,90170,90170,90170,90170,53882.009999999995,15685.638539999994,0]
["Provisions",null,17451601,17094788,15253635,18000811.763999999,18000811.763999999,18000811.763999999,18000811.763999999,18954854.787491996,18972855.599255998,18990856.411019996]
["Total non current liabilities",null,17552968,17184958,15274303,18090981.763999999,18090981.763999999,18090981.763999999,18090981.763999999,19008736.797491997,18988541.237795997,18990856.411019996]
["TOTAL LIABILITIES",null,28827172,32239776,25487763,26308527.100254536,26308527.100254536,26308527.100254536,26308503.100254536,27267281.474568024,27948226.036208279,28469594.37378969]
[]
["NET ASSETS",5,3548588,3212019,8050495,2395693.5138670802,2886399.0689931624,2886399.0689931624,2886357.0689931624,3669264.4670901075,2755654.3270791285,428245.63922859728]
[]
["COMMUNITY WEALTH/EQUITY"]
["Accumulated Surplus/(Deficit)",null,3548588,3212019,8050495,2395651.5138670802,2886357.0689931652,2886357.0689931652,2886357.0689931652,3669264.4707431784,2755654.3317244491,428245.63985617366]
["Reserves",4,0,0,0,0,0,0,0,0,0,0]
[]
["TOTAL COMMUNITY WEALTH/EQUITY",5,3548588,3212019,8050495,2395651.5138670802,2886357.0689931652,2886357.0689931652,2886357.0689931652,3669264.4707431784,2755654.3317244491,428245.63985617366]
["References"]
["1. Detail to be provided in Table SA3"]
["2. Include completed low cost housing to be transferred to beneficiaries within 12 months"]
["3. Include 'Construction-work-in-progress' (disclosed separately in annual financial statements)"]
["4. Detail to be provided in Table SA3. Includes reserves to be funded by statute."]
["5. Net assets must balance with Total Community Wealth/Equity"]
["check balance",null,0,0,0,"Unbalanced","Unbalanced","Unbalanced","Unbalanced","Unbalanced","Unbalanced","Unbalanced"]

{"sheet":"A7-CFlow","index":16,"n_rows":51,"n_cols":12,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,9,1,11],[1,5,1,8]]}
["Choose name from list - Table A7 Budgeted Cash Flows"]
["Description","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
["R thousand",null,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Pre-audit outcome","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["CASH FLOW FROM OPERATING ACTIVITIES"]
["Receipts"]
["Property rates",null,0,0,0,0,0,0,0,0,0,0]
["Service charges",null,0,0,0,0,0,0,0,0,0,0]
["Other revenue",null,35781226,52666000,66355932,52789676,56794034.347826086,56794034.347826086,56794034.347826086,56649853,59363055.149999999,62321449.907499999]
["Transfers and Subsidies - Operational",1,28081374,31809261,36078167,43717000,46770543,46770543,46770543,43265000,42403000,43460000]
["Transfers and Subsidies - Capital",1,882942,0,0,0,0,0,0,0,0,0]
["Interest",null,503069,513228,746541,600000,900000,900000,900000,1100000,900000,900000]
["Dividends",null,null,null,null,null,null,null,null,0,0,0]
["Payments"]
["Suppliers and employees",null,-66723244,-78257000,-103239916,-95776498.529650003,-101250728.32235,-101250728.32235,-101250728.32235,-99581290.598249987,-103128135.28901874,-108469377.03686827]
["Finance charges",null,-11438,-15000,-10131,0,0,0,0,0,0,0]
["Transfers and Grants",1,0,0,0,0,0,0,0,0,0,0]
["NET CASH FROM/(USED) OPERATING ACTIVITIES",null,-1486071,6716489,-69407,1330177.4703499973,3213849.0254760981,3213849.0254760981,3213849.0254760981,1433562.4017500132,-462080.13901872933,-1787927.1293682754]
[]
["CASH FLOWS FROM INVESTING ACTIVITIES"]
["Receipts"]
["Proceeds on disposal of PPE",null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0]
["Decrease (increase) in non-current receivables",null,null,-1614000,null,null,null,null,null,531053.49737699889,10019.877309001982,10019.877308998257]
["Decrease (increase) in non-current investments",null,0,0,0,0,0,0,0,0,0,0]
["Payments"]
["Capital assets",null,-1513429,null,-919213,-743800,-1290300,-1290300,-1290300,-428100,-260000,-260000]
["NET CASH FROM/(USED) INVESTING ACTIVITIES",null,-1513429,-1614000,-919213,-743800,-1290300,-1290300,-1290300,102953.49737699889,-249980.12269099802,-249980.12269100174]
[]
["CASH FLOWS FROM FINANCING ACTIVITIES"]
["Receipts"]
["Short term loans",null,null,17000,null,null,null,null,null,0,0,0]
["Borrowing long term/refinancing",null,-101442,null,null,null,null,null,null,-36287.990000000005,-38196.371460000002,-38152.975518840001]
["Increase (decrease) in consumer deposits",null,null,null,null,null,null,null,null,0,0,0]
["Payments"]
["Repayment of borrowing",null,null,null,-67409,-11197,-11197,-11197,-11197,0,0,0]
["NET CASH FROM/(USED) FINANCING ACTIVITIES",null,-101442,17000,-67409,-11197,-11197,-11197,-11197,-36287.990000000005,-38196.371460000002,-38152.975518840001]
[]
["NET INCREASE/ (DECREASE) IN CASH HELD",null,-3100942,5119489,-1056029,575180.47034999728,1912352.0254760981,1912352.0254760981,1912352.0254760981,1500227.9091270121,-750256.6331697274,-2076060.227578117]
["Cash/cash equivalents at the year begin:",2,6089440,2988498,8107987,7051958,7627138.4703499973,9539490.4958260953,9539490.4958260953,4084536.3411541241,5584764.2502811365,4834507.6171114091]
["Cash/cash equivalents at the year end:",2,2988498,8107987,7051958,7627138.4703499973,9539490.4958260953,11451842.521302193,11451842.521302193,5584764.2502811365,4834507.6171114091,2758447.389533292]
["References"]
["1. Local/District municipalities to include transfers from/to District/Local Municipalities"]
["2. Cash equivalents includes investments with maturities of 3 months or less"]
["3. The MTREF is populated directly from SA30."]
["Total receipts",null,65248611,83374489,103180640,97106676,104464577.34782609,104464577.34782609,104464577.34782609,101545906.49737699,102676075.027309,106691469.78480899]
["Total payments",null,-68248111,-78272000,-104169260,-96520298.529650003,-102541028.32235,-102541028.32235,-102541028.32235,-100009390.59824999,-103388135.28901874,-108729377.03686827]
[null,null,-2999500,5102489,-988620,586377.47034999728,1923549.0254760981,1923549.0254760981,1923549.0254760981,1536515.8991270065,-712060.2617097348,-2037907.2520592809]
["Borrowings & investments & c.deposits",null,-101442,0,0,0,0,0,0,-36287.990000000005,-38196.371460000002,-38152.975518840001]
["Repayment of borrowing",null,0,0,-67409,-11197,-11197,-11197,-11197,0,0,0]
[null,null,-3100942,5102489,-1056029,575180.47034999728,1912352.0254760981,1912352.0254760981,1912352.0254760981,1500227.9091270065,-750256.63316973485,-2076060.2275781208]
[null,null,0,17000,0,0,0,0,0,5.5879354476928711E-9,7.4505805969238281E-9,3.7252902984619141E-9]

{"sheet":"A8-ResRecon","index":17,"n_rows":67,"n_cols":12,"rows_kept":67,"cut":false,"hidden":false,"merged":[[1,9,1,11],[1,5,1,8]]}
["Choose name from list - Table A8 Cash backed reserves/accumulated surplus reconciliation"]
["Description","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
["R thousand",null,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Pre-audit outcome","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Cash and investments available"]
["Cash/cash equivalents at the year end",1,2988498,8107987,7051958,7627138.4703499973,9539490.4958260953,11451842.521302193,11451842.521302193,5584764.2502811365,4834507.6171114091,2758447.389533292]
["Other current investments  > 90 days",null,3,340,340,-3486807.6843219581,-5454954.1546719708,-7367306.1801480688,-7367306.1801480688,0,0,0]
["Non current assets - Investments",1,0,0,0,0,0,0,0,0,0,0]
["Cash and investments available:",null,2988501,8108327,7052298,4140330.7860280392,4084536.3411541246,4084536.3411541246,4084536.3411541246,5584764.2502811365,4834507.6171114091,2758447.389533292]
[]
["Application of cash and investments"]
["Unspent conditional transfers",null,0,0,2372849,0,0,0,0,0,0,0]
["Unspent borrowing",null,0,0,0,0,0,0,null,0,0,0]
["Statutory requirements",2]
["Other working capital requirements",3,-13541733,-9671286,-12477638,-6470478.6637454638,-6467478.6637454638,-6467478.6637454638,-6467478.6637454638,-6916455.3229239741,-6472315.201587718,-5940794.7002514638]
["Other provisions"]
["Long term investments committed",4,0,0,0,0,0,0,0,0,0,0]
["Reserves to be backed by cash/investments",5]
["Total Application of cash and investments:",null,-13541733,-9671286,-10104789,-6470478.6637454638,-6467478.6637454638,-6467478.6637454638,-6467478.6637454638,-6916455.3229239741,-6472315.201587718,-5940794.7002514638]
["Surplus(shortfall)",null,16530234,17779613,17157087,10610809.449773503,10552015.004899587,10552015.004899587,10552015.004899587,12501219.57320511,11306822.818699127,8699242.0897847563]
["References"]
["1. Must reconcile with Budgeted Cash Flows"]
["2. For example: VAT, taxation"]
["3. Council approval for policy required - include sufficient working capital (e.g. allowing for a % of current debtors > 90 days as uncollectable)"]
["4. For example: sinking fund requirements for borrowing"]
["5. Council approval required for each reserve created and basis of cash backing of reserves"]
[]
[]
["Other working capital requirements"]
["Debtors",null,18813000,17292000,15673000,14649000,14646000,14646000,14646000,15136000,15393000,15403000]
[]
["Creditors due",null,5271267,7620714,3195362,8178521.3362545362,8178521.3362545362,8178521.3362545362,8178521.3362545362,8219544.6770760259,8920684.798412282,9462205.2997485362]
["Total",null,13541733,9671286,12477638,6470478.6637454638,6467478.6637454638,6467478.6637454638,6467478.6637454638,6916455.3229239741,6472315.201587718,5940794.7002514638]
[]
["Debtors collection assumptions"]
["Balance outstanding - debtors",null,21444905,16241355,16125456,14609240.919093575,14609240.919093575,14609240.919093575,14609234.919093575,15135582.241376996,15393173.296176,15403193.173484998]
["Estimate of debtors collection rate",null,0.87729431696052895,1.0647142309915174,0.97196177389247984,1.0026924137524429,1.0025021056367243,1.0025021056367243,1.0025021056367243,1,1,1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"`"]
["Long term investments committed"]
["Balance (Insert description; eg sinking fund)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,0,0,0,0,0,0,0,0,0,0]
["Reserves to be backed by cash/investments"]
["Housing Development Fund",null,0,0,0,0,0,0,0,0,0,0]
["Capital replacement"]
["Self-insurance"]
["Other (list)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,0,0,0,0,0,0,0,0,0,0]

{"sheet":"A9-Asset","index":18,"n_rows":217,"n_cols":11,"rows_kept":217,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10]]}
["Choose name from list - Table A9 Asset Management"]
["Description","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
["R thousand",null,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["CAPITAL EXPENDITURE"]
["Total New Assets",1,1056005,1545977,14000,743800,1290300,1290300,428100,260000,260000]
["Roads Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Storm water Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Electrical Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Water Supply Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Sanitation Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Solid Waste Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Rail Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Coastal Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Information and Communication Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Community Facilities",null,0,0,0,0,0,0,0,0,0]
["Sport and Recreation Facilities",null,0,0,0,0,0,0,0,0,0]
["Community Assets",null,0,0,0,0,0,0,0,0,0]
["Heritage Assets",null,0,0,14000,0,0,0,0,0,0]
["Revenue Generating",null,0,0,0,0,0,0,0,0,0]
["Non-revenue Generating",null,0,0,0,0,0,0,0,0,0]
["Investment properties",null,0,0,0,0,0,0,0,0,0]
["Operational Buildings",null,0,40950,0,0,0,0,0,0,0]
["Housing",null,0,0,0,0,0,0,0,0,0]
["Other Assets",null,0,40950,0,0,0,0,0,0,0]
["Biological or Cultivated Assets",null,0,0,0,0,0,0,0,0,0]
["Servitudes",null,0,0,0,0,0,0,0,0,0]
["Licences and Rights",null,37069,33056,0,0,50000,50000,0,0,0]
["Intangible Assets",null,37069,33056,0,0,50000,50000,0,0,0]
["Computer Equipment",null,50680,104957,0,129000,195500,195500,194500,30000,30000]
["Furniture and Office Equipment",null,295403,106218,0,181100,211100,211100,223600,180000,180000]
["Machinery and Equipment",null,161386,430050,0,433700,133700,133700,10000,50000,50000]
["Transport Assets",null,511467,830746,0,0,700000,700000,0,0,0]
["Land",null,0,0,0,0,0,0,0,0,0]
["Zoo's, Marine and Non-biological Animals",null,0,0,0,0,0,0,0,0,0]
[]
["Total Renewal of Existing Assets",2,0,0,0,0,0,0,0,0,0]
["Roads Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Storm water Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Electrical Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Water Supply Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Sanitation Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Solid Waste Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Rail Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Coastal Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Information and Communication Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Community Facilities",null,0,0,0,0,0,0,0,0,0]
["Sport and Recreation Facilities",null,0,0,0,0,0,0,0,0,0]
["Community Assets",null,0,0,0,0,0,0,0,0,0]
["Heritage Assets",null,0,0,0,0,0,0,0,0,0]
["Revenue Generating",null,0,0,0,0,0,0,0,0,0]
["Non-revenue Generating",null,0,0,0,0,0,0,0,0,0]
["Investment properties",null,0,0,0,0,0,0,0,0,0]
["Operational Buildings",null,0,0,0,0,0,0,0,0,0]
["Housing",null,0,0,0,0,0,0,0,0,0]
["Other Assets",null,0,0,0,0,0,0,0,0,0]
["Biological or Cultivated Assets",null,0,0,0,0,0,0,0,0,0]
["Servitudes",null,0,0,0,0,0,0,0,0,0]
["Licences and Rights",null,0,0,0,0,0,0,0,0,0]
["Intangible Assets",null,0,0,0,0,0,0,0,0,0]
["Computer Equipment",null,0,0,0,0,0,0,0,0,0]
["Furniture and Office Equipment",null,0,0,0,0,0,0,0,0,0]
["Machinery and Equipment",null,0,0,0,0,0,0,0,0,0]
["Transport Assets",null,0,0,0,0,0,0,0,0,0]
["Land",null,0,0,0,0,0,0,0,0,0]
["Zoo's, Marine and Non-biological Animals",null,0,0,0,0,0,0,0,0,0]
[]
["Total Upgrading of Existing Assets",6,0,0,0,0,0,0,0,0,0]
["Roads Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Storm water Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Electrical Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Water Supply Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Sanitation Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Solid Waste Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Rail Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Coastal Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Information and Communication Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Community Facilities",null,0,0,0,0,0,0,0,0,0]
["Sport and Recreation Facilities",null,0,0,0,0,0,0,0,0,0]
["Community Assets",null,0,0,0,0,0,0,0,0,0]
["Heritage Assets",null,0,0,0,0,0,0,0,0,0]
["Revenue Generating",null,0,0,0,0,0,0,0,0,0]
["Non-revenue Generating",null,0,0,0,0,0,0,0,0,0]
["Investment properties",null,0,0,0,0,0,0,0,0,0]
["Operational Buildings",null,0,0,0,0,0,0,0,0,0]
["Housing",null,0,0,0,0,0,0,0,0,0]
["Other Assets",null,0,0,0,0,0,0,0,0,0]
["Biological or Cultivated Assets",null,0,0,0,0,0,0,0,0,0]
["Servitudes",null,0,0,0,0,0,0,0,0,0]
["Licences and Rights",null,0,0,0,0,0,0,0,0,0]
["Intangible Assets",null,0,0,0,0,0,0,0,0,0]
["Computer Equipment",null,0,0,0,0,0,0,0,0,0]
["Furniture and Office Equipment",null,0,0,0,0,0,0,0,0,0]
["Machinery and Equipment",null,0,0,0,0,0,0,0,0,0]
["Transport Assets",null,0,0,0,0,0,0,0,0,0]
["Land",null,0,0,0,0,0,0,0,0,0]
["Zoo's, Marine and Non-biological Animals",null,0,0,0,0,0,0,0,0,0]
[]
["Total Capital Expenditure",4,1056005,1545977,14000,743800,1290300,1290300,428100,260000,260000]
["Roads Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Storm water Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Electrical Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Water Supply Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Sanitation Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Solid Waste Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Rail Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Coastal Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Information and Communication Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Community Facilities",null,0,0,0,0,0,0,0,0,0]
["Sport and Recreation Facilities",null,0,0,0,0,0,0,0,0,0]
["Community Assets",null,0,0,0,0,0,0,0,0,0]
["Heritage Assets",null,0,0,14000,0,0,0,0,0,0]
["Revenue Generating",null,0,0,0,0,0,0,0,0,0]
["Non-revenue Generating",null,0,0,0,0,0,0,0,0,0]
["Investment properties",null,0,0,0,0,0,0,0,0,0]
["Operational Buildings",null,0,40950,0,0,0,0,0,0,0]
["Housing",null,0,0,0,0,0,0,0,0,0]
["Other Assets",null,0,40950,0,0,0,0,0,0,0]
["Biological or Cultivated Assets",null,0,0,0,0,0,0,0,0,0]
["Servitudes",null,0,0,0,0,0,0,0,0,0]
["Licences and Rights",null,37069,33056,0,0,50000,50000,0,0,0]
["Intangible Assets",null,37069,33056,0,0,50000,50000,0,0,0]
["Computer Equipment",null,50680,104957,0,129000,195500,195500,194500,30000,30000]
["Furniture and Office Equipment",null,295403,106218,0,181100,211100,211100,223600,180000,180000]
["Machinery and Equipment",null,161386,430050,0,433700,133700,133700,10000,50000,50000]
["Transport Assets",null,511467,830746,0,0,700000,700000,0,0,0]
["Land",null,0,0,0,0,0,0,0,0,0]
["Zoo's, Marine and Non-biological Animals",null,0,0,0,0,0,0,0,0,0]
["TOTAL CAPITAL EXPENDITURE - Asset class",null,1056005,1545977,14000,743800,1290300,1290300,428100,260000,260000]
[]
["ASSET REGISTER SUMMARY - PPE (WDV)",5,7133273,8324150,8591088,9019889.4499999993,9038553,9087371,7962848,7993873,7905921.4375]
["Roads Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Storm water Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Electrical Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Water Supply Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Sanitation Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Solid Waste Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Rail Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Coastal Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Information and Communication Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Infrastructure",null,0,0,0,0,0,0,0,0,0]
[]
[]
["Community Assets",null,0,0,0,0,0,0,0,0,0]
["Heritage Assets",null,0,0,0,0,0,0,0,0,0]
[]
[]
["Investment properties",null,3296018,3714371,3667553,3655553,3655553,3704371,3555553,3643553,3643553]
[]
[]
["Other Assets",null,null,null,null,null,null,null,0,0,0]
["Biological or Cultivated Assets",null,null,null,null,null,null,null,0,0,0]
[]
[]
["Intangible Assets",null,84579,92771,112241,112241,162241,162241,162241,162241,162241]
["Computer Equipment",null,420506,417390,547506,550630.51087377965,440447,440447,357292,222792,217792]
["Furniture and Office Equipment",null,664224,782227,951824,1055800.9391262196,834648,834648,885248,922773,839821.4375]
["Machinery and Equipment",null,733934,757986,667087,1000787,600787,600787,510787,550787,550787]
["Transport Assets",null,1145012,1706255,1791727,1791727,2491727,2491727,2491727,2491727,2491727]
["Land",null,789000,853150,853150,853150,853150,853150,0,0,0]
["Zoo's, Marine and Non-biological Animals",null,0,0,0,0,0,0,0,0,0]
["TOTAL ASSET REGISTER SUMMARY - PPE (WDV)",5,7133273,8324150,8591088,9019889.4499999993,9038553,9087371,7962848,7993873,7905921.4375]
[]
["EXPENDITURE OTHER ITEMS",null,325828,526809,4374930.6400000006,895155,1234003.1354999999,1234003.1354999999,3884252,3991021,4327184.5625]
["Depreciation",7,325828,526809,502079.42000000004,282655,682655,682655,650655,451530,539481.5625]
["Repairs and Maintenance by Asset Class",3,0,0,3872851.22,612500,551348.13549999997,551348.13549999997,3233597,3539491,3787703]
["Roads Infrastructure",null,0,0,3077093.25,0,0,0,2835165,3047802,3276387]
["Storm water Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Electrical Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Water Supply Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Sanitation Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Solid Waste Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Rail Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Coastal Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Information and Communication Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Infrastructure",null,0,0,3077093.25,0,0,0,2835165,3047802,3276387]
["Community Facilities",null,0,0,0,0,0,0,0,0,0]
["Sport and Recreation Facilities",null,0,0,0,0,0,0,0,0,0]
["Community Assets",null,0,0,0,0,0,0,0,0,0]
["Heritage Assets",null,0,0,0,0,0,0,0,0,0]
["Revenue Generating",null,0,0,0,0,0,0,0,0,0]
["Non-revenue Generating",null,0,0,0,0,0,0,0,0,0]
["Investment properties",null,0,0,0,0,0,0,0,0,0]
["Operational Buildings",null,0,0,647929.79,404000,348848.13549999997,348848.13549999997,230987,240811,251372]
["Housing",null,0,0,0,0,0,0,0,0,0]
["Other Assets",null,0,0,647929.79,404000,348848.13549999997,348848.13549999997,230987,240811,251372]
["Biological or Cultivated Assets",null,0,0,0,0,0,0,0,0,0]
["Servitudes",null,0,0,0,0,0,0,0,0,0]
["Licences and Rights",null,0,0,0,0,0,0,0,0,0]
["Intangible Assets",null,0,0,0,0,0,0,0,0,0]
["Computer Equipment",null,0,0,0,0,0,0,0,0,0]
["Furniture and Office Equipment",null,0,0,108612.93,59500,53500,53500,147445,200878,209944]
["Machinery and Equipment",null,0,0,0,99000,99000,99000,0,0,0]
["Transport Assets",null,0,0,39215.25,50000,50000,50000,20000,50000,50000]
["Land",null,0,0,0,0,0,0,0,0,0]
["Zoo's, Marine and Non-biological Animals",null,0,0,0,0,0,0,0,0,0]
[]
["TOTAL EXPENDITURE OTHER ITEMS",null,325828,526809,4374930.6400000006,895155,1234003.1354999999,1234003.1354999999,3884252,3991021,4327184.5625]
[]
["Renewal and upgrading of Existing Assets as % of total capex",null,0,0,0,0,0,0,0,0,0]
["Renewal and upgrading of Existing Assets as % of deprecn",null,0,0,0,0,0,0,0,0,0]
["R&M as a % of PPE",null,0,0,0.45700000000000002,6.7000000000000004E-2,5.7000000000000002E-2,5.7000000000000002E-2,0.31900000000000001,0.34100000000000003,0.35599999999999998]
["Renewal and upgrading and R&M as a % of PPE",null,0,0,0.45,7.0000000000000007E-2,0.06,0.06,0.41,0.44,0.48]
[]
["References"]
["1. Detail of new assets provided in Table SA34a"]
["2. Detail of renewal of existing assets provided in Table SA34b"]
["3. Detail of Repairs and Maintenance by Asset Class provided in Table SA34c"]
["4. Must reconcile to total capital expenditure on Budgeted Capital Expenditure"]
["5. Must reconcile to 'Budgeted Financial Position' (written down value)"]
["6. Detail of upgrading of existing assets provided in Table SA34e"]
["7. Detail of depreciation provided in Table SA34d"]
[]
["Check balance to A6",null,-1190877,-266938,-650559.44999999925,-768258,-749594.44999999925,-700728.44999999925,-2253351.4499999993,-2482326.4499999993,-2830278.0124999993]

{"sheet":"A10-SerDel","index":19,"n_rows":89,"n_cols":11,"rows_kept":89,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10],[1,0,2,0],[1,1,2,1]]}
["Choose name from list - Table A10 Basic service delivery measurement",null,null,null,null,null,null,"NOT APPLICABLE - DISTRICT MUN"]
["Description","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
[null,null,"Outcome","Outcome","Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Household service targets",1]
["Water:"]
["Piped water inside dwelling",null,0,0,0,0,0,0,0,0,0]
["Piped water inside yard (but not in dwelling)",null,0,0,0,0,0,0,0,0,0]
["Using public tap (at least min.service level)",2,0,0,0,0,0,0,0,0,0]
["Other water supply (at least min.service level)",4,0,0,0,0,0,0,0,0,0]
["Minimum Service Level and Above sub-total",null,0,0,0,0,0,0,0,0,0]
["Using public tap (< min.service level)",3,0,0,0,0,0,0,0,0,0]
["Other water supply (< min.service level)",4,0,0,0,0,0,0,0,0,0]
["No water supply",null,0,0,0,0,0,0,0,0,0]
["Below Minimum Service Level sub-total",null,0,0,0,0,0,0,0,0,0]
["Total number of households",5,0,0,0,0,0,0,0,0,0]
["Sanitation/sewerage:"]
["Flush toilet (connected to sewerage)",null,0,0,0,0,0,0,0,0,0]
["Flush toilet (with septic tank)",null,0,0,0,0,0,0,0,0,0]
["Chemical toilet",null,0,0,0,0,0,0,0,0,0]
["Pit toilet (ventilated)",null,0,0,0,0,0,0,0,0,0]
["Other toilet provisions (> min.service level)",null,0,0,0,0,0,0,0,0,0]
["Minimum Service Level and Above sub-total",null,0,0,0,0,0,0,0,0,0]
["Bucket toilet",null,0,0,0,0,0,0,0,0,0]
["Other toilet provisions (< min.service level)",null,0,0,0,0,0,0,0,0,0]
["No toilet provisions",null,0,0,0,0,0,0,0,0,0]
["Below Minimum Service Level sub-total",null,0,0,0,0,0,0,0,0,0]
["Total number of households",5,0,0,0,0,0,0,0,0,0]
["Energy:"]
["Electricity (at least min.service level)",null,0,0,0,0,0,0,0,0,0]
["Electricity - prepaid (min.service level)",null,0,0,0,0,0,0,0,0,0]
["Minimum Service Level and Above sub-total",null,0,0,0,0,0,0,0,0,0]
["Electricity (< min.service level)",null,0,0,0,0,0,0,0,0,0]
["Electricity - prepaid (< min. service level)",null,0,0,0,0,0,0,0,0,0]
["Other energy sources",null,0,0,0,0,0,0,0,0,0]
["Below Minimum Service Level sub-total",null,0,0,0,0,0,0,0,0,0]
["Total number of households",5,0,0,0,0,0,0,0,0,0]
["Refuse:"]
["Removed at least once a week",null,0,0,0,0,0,0,0,0,0]
["Minimum Service Level and Above sub-total",null,0,0,0,0,0,0,0,0,0]
["Removed less frequently than once a week",null,0,0,0,0,0,0,0,0,0]
["Using communal refuse dump",null,0,0,0,0,0,0,0,0,0]
["Using own refuse dump",null,0,0,0,0,0,0,0,0,0]
["Other rubbish disposal",null,0,0,0,0,0,0,0,0,0]
["No rubbish disposal",null,0,0,0,0,0,0,0,0,0]
["Below Minimum Service Level sub-total",null,0,0,0,0,0,0,0,0,0]
["Total number of households",5,0,0,0,0,0,0,0,0,0]
[]
["Households receiving Free Basic Service",7]
["Water (6 kilolitres per household per month)",null,0,0,0,0,0,0,0,0,0]
["Sanitation (free minimum level service)",null,0,0,0,0,0,0,0,0,0]
["Electricity/other energy (50kwh per household per month)",null,0,0,0,0,0,0,0,0,0]
["Refuse (removed at least once a week)",null,0,0,0,0,0,0,0,0,0]
[]
["Cost of Free Basic Services provided - Formal Settlements (R'000)",8]
["Water (6 kilolitres per indigent household per month)",null,0,0,0,0,0,0,0,0,0]
["Sanitation (free sanitation service to indigent households)",null,0,0,0,0,0,0,0,0,0]
["Electricity/other energy (50kwh per indigent household per month)",null,0,0,0,0,0,0,0,0,0]
["Refuse (removed once a week for indigent households)",null,0,0,0,0,0,0,0,0,0]
["Cost of Free Basic Services provided - Informal Formal Settlements (R'000)",null,0,0,0,0,0,0,0,0,0]
["Total cost of FBS provided  ",null,0,0,0,0,0,0,0,0,0]
[]
["Highest level of free service provided per household"]
["Property rates (R value threshold)"]
["Water (kilolitres per household per month)"]
["Sanitation (kilolitres per household per month)"]
["Sanitation (Rand per household per month)"]
["Electricity (kwh per household per month)"]
["Refuse (average litres per week)"]
["Revenue  cost of subsidised services provided (R'000)",9]
["Property rates (tariff adjustment) ( impermissable values per section 17 of MPRA)"]
["Property rates  exemptions, reductions and rebates and impermissable values in excess of section 17 of MPRA)",null,0,0,0,0,0,0,0,0,0]
["Water (in excess of 6 kilolitres per indigent household per month)",null,0,0,0,0,0,0,0,0,0]
["Sanitation (in excess of free sanitation service to indigent households)",null,0,0,0,0,0,0,0,0,0]
["Electricity/other energy (in excess of 50 kwh per indigent household per month)",null,0,0,0,0,0,0,0,0,0]
["Refuse (in excess of one removal a week for indigent households)",null,0,0,0,0,0,0,0,0,0]
["Municipal Housing - rental rebates"]
["Housing - top structure subsidies",6]
["Other"]
["Total revenue cost of subsidised services provided ",null,0,0,0,0,0,0,0,0,0]
["References"]
["1. Include services provided by another entity; e.g. Eskom"]
["2. Stand distance <= 200m from dwelling"]
["3. Stand distance > 200m from dwelling"]
["4. Borehole, spring, rain-water tank etc."]
["5. Must agree to total number of households in municipal area (informal settlements receiving services must be included)"]
["6. Include value of subsidy provided by municipality above provincial subsidy level"]
["7. Show number of households receiving at least these levels of services completely free (informal settlements must be included)"]
["8. Must reflect the cost to the municipality of providing the Free Basic Service"]
["9. Reflect the cost to the municipality in terms of 'revenue foregone' of providing free services (note this will not equal 'Revenue Foregone' on SA1)"]

{"sheet":"SA1","index":20,"n_rows":180,"n_cols":12,"rows_kept":180,"cut":false,"hidden":false,"merged":[[1,9,1,11],[1,5,1,8],[1,0,2,0],[1,1,2,1]]}
["Choose name from list - Supporting Table SA1 Supportinging detail to 'Budgeted Financial Performance'"]
["Description","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
[null,null,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Pre-audit outcome","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["R thousand"]
["REVENUE ITEMS:"]
["Property rates",6]
["Total Property Rates",null,0,0,0,0,0,0,0,0,0,0]
["less Revenue Foregone (exemptions, reductions and rebates and impermissable values in excess of section 17 of MPRA)",null,0,0,0,0,0,0,0,0,0,0]
["Net Property Rates",null,0,0,0,0,0,0,0,0,0,0]
[]
["Service charges - electricity revenue",6]
["Total Service charges - electricity revenue",null,0,0,0,0,0,0,0,0,0,0]
["less Revenue Foregone (in excess of 50 kwh per indigent household per month)",null,0,0,0,0,0,0,0,0,0,0]
["less Cost of Free Basis Services (50 kwh per indigent household per month)",null,0,0,0,0,0,0,null,0,0,0]
["Net Service charges - electricity revenue",null,0,0,0,0,0,0,0,0,0,0]
[]
["Service charges - water revenue",6]
["Total Service charges - water revenue",null,0,0,0,0,0,0,0,0,0,0]
["less Revenue Foregone (in excess of 6 kilolitres per indigent household per month)",null,0,0,0,0,0,0,0,0,0,0]
["less Cost of Free Basis Services (6 kilolitres per indigent household per month)",null,0,0,0,0,0,0,null,0,0,0]
["Net Service charges - water revenue",null,0,0,0,0,0,0,0,0,0,0]
[]
["Service charges - sanitation revenue"]
["Total Service charges - sanitation revenue",null,0,0,0,0,0,0,0,0,0,0]
["less Revenue Foregone (in excess of free sanitation service to indigent households)",null,0,0,0,0,0,0,0,0,0,0]
["less Cost of Free Basis Services (free sanitation service to indigent households)",null,0,0,0,0,0,0,null,0,0,0]
["Net Service charges - sanitation revenue",null,0,0,0,0,0,0,0,0,0,0]
[]
["Service charges - refuse revenue",6]
["Total refuse removal revenue",null,0,0,0,0,0,0,0,0,0,0]
["Total landfill revenue",null,0,0,0,0,0,0,0,0,0,0]
["less Revenue Foregone (in excess of one removal a week to indigent households)",null,0,0,0,0,0,0,0,0,0,0]
["less Cost of Free Basis Services  (removed once a week to indigent households)",null,0,0,0,0,0,0,null,0,0,0]
["Net Service charges - refuse revenue",null,0,0,0,0,0,0,0,0,0,0]
[]
["Other Revenue by source"]
["Fuel Levy",null,0,0,0,0,0,0,0,0,0,0]
["Other Revenue",null,37457862,45805146,61899292.700000003,48373230,52352980,52352980,52352980,51562410,54134610,56835420]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Total 'Other' Revenue",1,37457862,45805146,61899292.700000003,48373230,52352980,52352980,52352980,51562410,54134610,56835420]
[]
["EXPENDITURE ITEMS:"]
["Employee related costs"]
["Basic Salaries and Wages",2,24929204,null,34167841.88000001,37513556,40224901.3112,40224901.3112,40224901.3112,41305442.226999998,42265793.096431255,45302960.747255377]
["Pension and UIF Contributions",null,3650798,null,4987006.5999999968,6072224,6280842.1292000003,6280842.1292000003,6280842.1292000003,5784826.4264999963,6127918.2968062479,6543186.9634689875]
["Medical Aid Contributions",null,2015890,null,3117084.01,1469197,1465484.514,1465484.514,1465484.514,1513316.5499999998,1626614.5305937498,1755822.0945339841]
["Overtime",null,417250,null,1538445.0599999998,1706006,2394959.2000000002,2394959.2000000002,2394959.2000000002,1458354.55675,1567731.14850625,1685310.9846442186]
["Performance Bonus",null,1958060,null,-136182.01999999999,342914,300000,300000,300000,345000,361531.24999999994,407227.73437499988]
["Motor Vehicle Allowance",null,1012252,null,920902.79000000015,1193955,1032334.1264,1032334.1264,1032334.1264,921048.12749999994,997716.00534374965,1080798.0350003904]
["Cellphone Allowance",null,10565,null,77250,145800,59550.75,59550.75,59550.75,154196.25,266610.28124999994,289485.82031249988]
["Housing Allowances",null,249859,null,301121.31999999995,357909.25,416533.83639999997,416533.83639999997,416533.83639999997,470481.25499999995,508511.32749374991,549633.75353179686]
["Other benefits and allowances",null,920587,null,1854304.1000000006,1044372.75,1236558.5061999999,1236558.5061999999,1236558.5061999999,1871092.4564999996,2452766.2190187494,2652895.3901385153]
["Payments in lieu of leave",null,0,null,35122.869999999995,40001,69790.406799999997,69790.406799999997,69790.406799999997,770056.56675,827810.80925625004,889896.61995046888]
["Long service awards",null,19431,null,-137998,122000,180000,180000,180000,165363.62849999999,217244.33813749999,191362.91154468746]
["Post-retirement benefit obligations",4,224806,null,321194.37,400000,900000,900000,900000,776250,657140.375,698968.28281249991]
["Employee related costs",null,null,39366582]
["sub-total",5,35408702,0,47046092.979999997,50407935,54560954.780200012,54560954.780200012,54560954.780200012,55535428.044499986,57877387.677837498,62047549.337568432]
["Less: Employees costs capitalised to PPE",null,0,0,0,0,0,0,0,0,0,0]
["Total Employee related costs",1,35408702,0,47046092.979999997,50407935,54560954.780200012,54560954.780200012,54560954.780200012,55535428.044499986,57877387.677837498,62047549.337568432]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Depreciation & asset impairment"]
["Depreciation of Property, Plant & Equipment",null,325828,526809,502079.42,282655,682655,682655,682655,650655,451530,539481.5625]
["Lease amortisation",null,0,0,0,0,0,0,0,0,0,0]
["Capital asset impairment",null,0,0,0,0,0,0,0,0,0,0]
[]
["Total Depreciation & asset impairment",1,325828,526809,502079.42,282655,682655,682655,682655,650655,451530,539481.5625]
[]
["Bulk purchases"]
["Electricity Bulk Purchases",null,0,0,0,0,0,0,0,0,0,0]
["Water Bulk Purchases",null,0,0,0,0,0,0,0,0,0,0]
["Total bulk purchases",1,0,0,0,0,0,0,0,0,0,0]
[]
["Transfers and grants"]
["Cash transfers and grants",null,0,0,0,0,0,0,0,0,0,0]
["Non-cash transfers and grants",null,0,0,0,0,0,0,0,0,0,0]
["Total transfers and grants",1,0,0,0,0,0,0,0,0,0,0]
[]
["Contracted services"]
["Contracted services",null,4251561,4724215,14086785.539999999,4305778,5802237.9224999994,5802237.9224999994,5802237.9224999994,9629993,9303597,8364361]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Total contracted services",null,4251561,4724215,14086785.539999999,4305778,5802237.9224999994,5802237.9224999994,5802237.9224999994,9629993,9303597,8364361]
[]
["Other Expenditure By Type"]
["Collection costs",null,0,0,0,0,0,0,0,0,0,0]
["Contributions to 'other' provisions",null,0,0,0,0,0,0,0,0,0,0]
[]
["Audit fees",null,0,0,0,0,0,0,0,0,0,0]
[]
[]
["General expenses",null,23477618,23960880,13201651.439999998,20611795,25600170,25600170,25600170,16291256,16607980,17319958]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Total 'Other' Expenditure",1,23477618,23960880,13201651.439999998,20611795,25600170,25600170,25600170,16291256,16607980,17319958]
[]
["Repairs and Maintenance \nby Expenditure Item",8]
["Employee related costs",null,0,0,0,0,0,0,0,0,0,0]
["Other materials",null,0,0,0,0,0,0,0,0,0,0]
["Contracted Services",null,0,0,3872851.22,612500,551348.13549999997,551348.13549999997,0,3233597,3539491,3787703]
["Other Expenditure",null,0,0,0,0,0,0,0,0,0,0]
["Total Repairs and Maintenance Expenditure",9,0,0,3872851.22,612500,551348.13549999997,551348.13549999997,0,3233597,3539491,3787703]
[]
["check",null,0,0,0,0,0,0,null,0,0,0]
[]
[]
["References"]
["1. Must reconcile with 'Budgeted Financial Performance (Revenue and Expenditure)"]
["2. Must reconcile to supporting documentation on staff salaries"]
[]
["4. Expenditure to meet any 'unfunded obligations'"]
["5 This sub-total must agree with the total on SA22, but excluding councillor and board member items"]
["6. Include a note for each revenue item that is affected by 'revenue foregone'"]
["7. Special consideration may have to be given to including 'goodwill arising' or 'joint venture' budgets where circumstances require this (include separately under relevant notes)"]
["8. Repairs and Maintenance is not a GRAP item. However to facilitate transparency, municipalities must provide a breakdown of the amounts included in the relevant GRAP items that will be spent on Repairs and Maintenance."]
["9. Must reconcile with Repairs and Maintenance by Asset Class (Total Repairs and Maintenance) on Table SA34c."]
["10. Only applicable to municipalities that have adopted the 'revaluation method' in GRAP 17. The aim is to prevent overstating 'depreciation and asset impairment'"]

{"sheet":"SA2","index":21,"n_rows":44,"n_cols":20,"rows_kept":44,"cut":false,"hidden":false,"merged":[[1,6,2,6],[1,7,2,7],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,16,2,16],[1,17,2,17],[1,8,2,8],[1,9,2,9],[1,10,2,10],[1,11,2,11],[1,12,2,12],[1,13,2,13],[1,14,2,14],[1,15,2,15]]}
["Choose name from list - Supporting Table SA2 Matrix Financial Performance Budget (revenue source/expenditure type and dept.)"]
["Description","Ref","Vote 1 - Executive and Council","Vote 2 - Municipal Manager","Vote 3 - Finance","Vote 4 - Corporate Services","Vote 5 - Technical Services","Vote 6 - COMMUNITY & SOCIAL SERVICES","Vote 7 - [NAME OF VOTE 7]","Vote 8 - [NAME OF VOTE 8]","Vote 9 - [NAME OF VOTE 9]","Vote 10 - [NAME OF VOTE 10]","Vote 11 - [NAME OF VOTE 11]","Vote 12 - [NAME OF VOTE 12]","Vote 13 - [NAME OF VOTE 13]","Vote 14 - [NAME OF VOTE 14]","Vote 15 - [NAME OF VOTE 15]","Total"]
["R thousand",1,"R'000","R'000","R'000","R'000","R'000","R'000",null,null,null,null,null,null,null,null,"R'000","R'000"]
["Revenue By Source"]
["Property rates",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service charges - electricity revenue",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service charges - water revenue",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service charges - sanitation revenue",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service charges - refuse revenue",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Rental of facilities and equipment",null,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,100000]
["Interest earned - external investments",null,0,0,1100000,0,0,0,0,0,0,0,0,0,0,0,0,1100000]
["Interest earned - outstanding debtors",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Dividends received",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Fines, penalties and forfeits",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Licences and permits",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Agency services",null,0,4890443,0,97000,0,0,0,0,0,0,0,0,0,0,0,4987443]
["Other revenue",null,0,0,41000,77410,51444000,0,0,0,0,0,0,0,0,0,0,51562410,null,"TRANSFER RECEIPTS - OPERATIONAL"]
["Transfers and subsidies",null,37525000,400000,4300000,1040000,0,0,0,0,0,0,0,0,0,0,0,43265000]
["Gains",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Revenue (excluding capital transfers and contributions)",null,37525000,5390443,5441000,1214410,51444000,0,0,0,0,0,0,0,0,0,0,101014853]
[]
["Expenditure By Type"]
["Employee related costs",null,6293846.2820000006,1853681.7574999998,5098321.9204999991,12652390.258999998,29637187.825500004,0,0,0,0,0,0,0,0,0,0,55535428.044500001]
["Remuneration of councillors",null,4352872.9399999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4352872.9399999995]
["Debt impairment",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation & asset impairment",null,38655,10000,292000,310000,0,0,0,0,0,0,0,0,0,0,0,650655,"Depreciation of Property, Plant & Equipment"]
["Finance charges",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bulk purchases",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other materials",null,87000,500,300000,366450,13017790.613749998,0,0,0,0,0,0,0,0,0,0,13771740.613749998]
["Contracted services",null,838500,688600,7222500,513700,366693.00049999997,0,0,0,0,0,0,0,0,0,0,9629993.0004999992]
["Transfers and subsidies",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other expenditure",null,4520320,305102,734900,2357550,8373384.4372500014,0,0,0,0,0,0,0,0,0,0,16291256.437250001]
["Losses",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Expenditure",null,16131194.221999999,2857883.7574999998,13647721.920499999,16200090.258999998,51395055.877000004,0,0,0,0,0,0,0,0,0,0,100231946.036]
[]
["Surplus/(Deficit)",null,21393805.778000001,2532559.2425000002,-8206721.9204999991,-14985680.258999998,48944.122999995947,0,0,0,0,0,0,0,0,0,0,782906.96400000155]
["Transfers and subsidies - capital (monetary allocations) (National / Provincial and District)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Transfers and subsidies - capital (in-kind - all) ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Surplus/(Deficit) after capital transfers & contributions",null,21393805.778000001,2532559.2425000002,-8206721.9204999991,-14985680.258999998,48944.122999995947,0,0,0,0,0,0,0,0,0,0,782906.96400000155]
["References"]
["1. Departmental columns to be based on municipal organisation structure"]
["check balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.43775001168251038]

{"sheet":"SA3","index":22,"n_rows":84,"n_cols":12,"rows_kept":84,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,1,2,1],[1,9,1,11],[1,5,1,8]]}
["Choose name from list - Supporting Table SA3 Supportinging detail to 'Budgeted Financial Position'"]
["Description","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
[null,null,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Pre-audit outcome","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["R thousand"]
["ASSETS"]
[]
[]
[]
[]
[]
["Consumer debtors"]
["Consumer debtors",null,null,3109925,5483057,3274751.0249999999,3274751.0249999999,3274751.0249999999,3274751.0249999999,2292325.7174999998,2416111.3062450001,2416111.3062450001]
["Less: Provision for debt impairment",null,0,0,0,6,6,6,0,0,0,0]
["Total Consumer debtors",2,0,3109925,5483057,3274757.0249999999,3274757.0249999999,3274757.0249999999,3274751.0249999999,2292325.7174999998,2416111.3062450001,2416111.3062450001]
[]
["Debt impairment provision"]
["Balance at the beginning of the year",null,0,0,0,null,null,null,null,0,0,0]
["Contributions to the provision",null,0,0,0,null,null,null,null,0,0,0]
["Bad debts written off",null,0,0,0,null,null,null,null,0,0,0]
["Balance at end of year",null,0,0,0,0,0,0,0,0,0,0]
[]
["Property, plant and equipment (PPE)"]
["PPE at cost/valuation (excl. finance leases)",null,7045385,8231379,8478847,9148828.4499999993,9695328.4499999993,9695328.4499999993,9695328.4499999993,10123428.449999999,10383428.449999999,10643428.449999999]
["Leases recognised as PPE",3,0,0,0,0,0,0,0,0,0,0]
["Less: Accumulated depreciation",null,0,0,0,-48,-48,-48,0]
["Total Property, plant and equipment (PPE)",2,7045385,8231379,8478847,9148876.4499999993,9695376.4499999993,9695376.4499999993,9695328.4499999993,10123428.449999999,10383428.449999999,10643428.449999999]
[]
["LIABILITIES"]
["Current liabilities - Borrowing"]
["Short term loans (other than bank overdraft)",null,0,0,0,0,0,0,0,0,0,0]
["Current portion of long-term liabilities",null,39000,67409,4645249,39000,39000,39000,39000,39000,39000,16532.663021159995]
["Total Current liabilities - Borrowing",null,39000,67409,4645249,39000,39000,39000,39000,39000,39000,16532.663021159995]
[]
["Trade and other payables"]
["Trade Payables",5,5271267,7620714,3195362,8178521.3362545362,8178521.3362545362,8178521.3362545362,8178521.3362545362,8219544.6770760259,8920684.798412282,9462205.2997485362]
[" Other creditors",null,null,null,null,null,null,0,0,0,0,0]
["Unspent conditional transfers",null,null,null,2372849,null,null,0,0,0,0,0]
["VAT",null,null,null,null,null,null,0,0,0,0,0]
["Total Trade and other payables",2,5271267,7620714,5568211,8178521.3362545362,8178521.3362545362,8178521.3362545362,8178521.3362545362,8219544.6770760259,8920684.798412282,9462205.2997485362]
[]
["Non current liabilities - Borrowing"]
["Borrowing",4,null,null,null,0,0,0,null,0,0,0]
["Finance leases (including PPP asset element)",null,101367,90170,20668,90170,90170,90170,90170,53882.009999999995,15685.638539999994,0]
["Total Non current liabilities - Borrowing",null,101367,90170,20668,90170,90170,90170,90170,53882.009999999995,15685.638539999994,0]
[]
["Provisions - non-current"]
["Retirement benefits",null,17451601,17094788,15253635,18000811.763999999,18000811.763999999,18000811.763999999,18000811.763999999,18954854.787491996,18972855.599255998,18990856.411019996]
[]
["Refuse landfill site rehabilitation",null,0,0,0,0,0,0,0,0,0,0]
["Other",null,0,0,0,0,0,0,0,0,0,0]
["Total Provisions - non-current",null,17451601,17094788,15253635,18000811.763999999,18000811.763999999,18000811.763999999,18000811.763999999,18954854.787491996,18972855.599255998,18990856.411019996]
[]
["CHANGES IN NET ASSETS"]
["Accumulated Surplus/(Deficit)"]
["Accumulated Surplus/(Deficit) - opening balance",null,null,null,null,2395651.5138670802,2886357.0689931652,2886357.0689931652,2886357.0689931652,3669264.4707431784,2755654.3317244491,428245.63985617366]
["GRAP adjustments",null,null,null,null,null,null,0,null,0,0,0]
["Restated balance",null,0,0,0,2395651.5138670802,2886357.0689931652,2886357.0689931652,2886357.0689931652,3669264.4707431784,2755654.3317244491,428245.63985617366]
["Surplus/(Deficit)",null,1160251,39320129,5929925.0600000378,981889,1472594.5551260859,1472594.5551260859,1472594.5551260859,782907.40175001323,-913610.13901872933,-2327408.6918682754]
[null,null,0,0,0,-12,-12,-12,0,0,0,0]
["Transfers to/from Reserves",null,null,null,null,null,null,0]
["Depreciation offsets",null,null,null,null,null,null,0]
["Other adjustments",null,null,null,null,null,null,0]
["Accumulated Surplus/(Deficit)",1,1160251,39320129,5929925.0600000378,3377528.5138670802,4358939.624119251,4358939.624119251,4358951.624119251,4452171.8724931916,1842044.1927057197,-1899163.0520121017]
["Reserves"]
["Housing Development Fund",null,0,0,0,0,0,0,0,0,0,0]
["Capital replacement",null,0,0,0,0,0,0,0,0,0,0]
["Self-insurance",null,0,0,0,0,0,0,0,0,0,0]
["Other reserves",null,0,0,0,0,0,0,0,0,0,0]
["Revaluation",null,0,0,0,0,0,0,0,0,0,0]
["Total Reserves",2,0,0,0,0,0,0,0,0,0,0]
["TOTAL COMMUNITY WEALTH/EQUITY",2,1160251,39320129,5929925.0600000378,3377528.5138670802,4358939.624119251,4358939.624119251,4358951.624119251,4452171.8724931916,1842044.1927057197,-1899163.0520121017]
[]
[]
[]
[]
[]
["References"]
["1. Must reconcile with Table A4 Budgeted Financial Performance (revenue and expenditure)"]
["2. Must reconcile with Table A6 Budgeted Financial Position"]
["3. Leases treated as assets to be depreciated as the same as purchased/constructed assets.  Includes PPP asset element accounted for as finance leases"]
["4. Borrowing must reconcile to Table A17"]
["5. Trade Payable should only include Trade Payables from Exchance Transactions (\"True Creditors\")"]
["check",null,-2388337,36108110,-2120569.9399999622,981877,1472582.5551260859,1472582.5551260859,1472594.5551260859,782907.40175001323,-913610.13901872933,-2327408.6918682754]
[null,null,0,0,0,0,0,0,0]

{"sheet":"SA4","index":23,"n_rows":25,"n_cols":13,"rows_kept":25,"cut":false,"hidden":false,"merged":[[1,7,1,9],[1,10,1,12],[1,3,2,3]]}
["Choose name from list - Supporting Table SA4 Reconciliation of IDP strategic objectives and budget (revenue)"]
["Strategic Objective","Goal","Goal\nCode","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
["R thousand",null,null,null,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Build a well capacitated workforce, skilled youth and communities",null,null,null,12648993,0,5186522.8100000005,6701000,6877766,6877766,3642000,1945000,1945000]
["Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region",null,null,null,16098890,18758803,5940610.5799999991,3331500,4347277,4347277,3066500,3066500,3066500]
["Facilitate good governance principles and effective stakeholder participation",null,null,null,5474698,17874129,32801420.52,34916696,35291304.347826086,35291304.347826086,37408043,39110695.149999999,40188329.907499999]
["Improve and maintain district roads and promote safe roads transport",null,null,null,33429456,42478676,60828733.049999997,49911750,54237500,54237500,53489400,56173950,58999710]
["Prevent and minimize the impact of possible disasters and improve public safety in the region",null,null,null,964572,1277409,876788.34,0,80000,80000]
["Promote regional, economic development, tourism and growth opportunitie",null,null,null,1317616,1362310,1013000,2331000,3716000,3716000,3362000,2323000,2435000]
["Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service",null,null,null,30503,36079,30155,44730,44730,44730,46910,46910,46910]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Allocations to other priorities",null,null,2]
["Total Revenue (excluding capital transfers and contributions)",null,null,1,69964728,81787406,106677230.3,97236676,104594577.34782609,104594577.34782609,101014853,102666055.15000001,106681449.9075]
["References"]
["1. Total revenue must reconcile to Table A4 Budgeted Financial Performance (revenue and expenditure)"]
["2. Balance of allocations not directly linked to an IDP strategic objective"]

{"sheet":"SA5","index":24,"n_rows":27,"n_cols":13,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,7,1,9],[1,10,1,12],[1,3,2,3]]}
["Choose name from list - Supporting Table SA5 Reconciliation of IDP strategic objectives and budget (operating expenditure)"]
["Strategic Objective","Goal","Goal\nCode","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
["R thousand",null,null,null,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Build a well capacitated workforce, skilled youth and communities",null,null,null,902210,0,2966317.4,5848749,4123802,4123802,5040350.0600000005,4552289.7154062502,4785839.4405042958]
["Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region",null,null,null,22192606,21474531,30269309.189999998,32080648,36851780.991000012,36851780.991000012,18899297.612499997,20274751.356562495,20363191.723308582]
["Facilitate good governance principles and effective stakeholder participation",null,null,null,4938026,11036866,0,0,0,0,8531347.2750000004,8392115.0959312506,8867181.6043377332]
["Improve and maintain district roads and promote safe roads transport",null,null,null,33124683,42101957,59090097.70000001,47617447,52040498.801699989,52040498.801699989,53343055.876999989,57167685.067775019,61290255.19785811]
["Prevent and minimize the impact of possible disasters and improve public safety in the region",null,null,null,1065097,1241158,1881820.67,1886101,1668546,1668546,2267097.4874999998,1894133.1196874997,2038173.8210976559]
["Promote regional, economic development, tourism and growth opportunitie",null,null,null,4135850,2734210,3080505.0100000007,4275489,4002553,4002553,7113106.4865000006,6141613.2337687481,6193774.3824394541]
["Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service",null,null,null,2446005,3245137,3459255.2699999986,4546353,4434802,4434802,5037691.2375000007,5157078.162187499,5470442.501378906]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Allocations to other priorities"]
["Total Expenditure",null,null,1,68804477,81833859,100747305.24000001,96254787,103121982.79269999,103121982.79269999,100231946.03599998,103579665.75131875,109008858.67092474]
["References"]
["1. Total expenditure must reconcile to Table A4 Budgeted Financial Performance (revenue and expenditure)"]
["2. Balance of allocations not directly linked to an IDP strategic objective"]
["check op expenditure balance",null,null,null,0,null,0,0,0,0,0.43774999678134918,0.46230001747608185,7.1556463837623596E-2]

{"sheet":"SA6","index":25,"n_rows":26,"n_cols":13,"rows_kept":26,"cut":false,"hidden":false,"merged":[[1,7,1,9],[1,10,1,12],[1,3,2,3]]}
["Choose name from list - Supporting Table SA6 Reconciliation of IDP strategic objectives and budget (capital expenditure)"]
["Strategic Objective","Goal","Goal Code","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
["R thousand",null,null,null,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Build a well capacitated workforce, skilled youth and communities",null,"A",null,0,0,null,0,0,0,48500]
["Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region",null,"B",null,249135,401000,null,174300,315800,315800,127300,160000,160000]
["Facilitate good governance principles and effective stakeholder participation",null,"C",null,0,28000,null,0,0,0,48000,20000,20000]
["Improve and maintain district roads and promote safe roads transport",null,"D",null,0,1000,null,20300,875300,875300,5300]
["Prevent and minimize the impact of possible disasters and improve public safety in the region",null,"E",null,806870,895000,null,405700,700,700,25000,50000,50000]
["Promote regional, economic development, tourism and growth opportunitie",null,"F",null,0,0,null,50500,30500,30500,119000,30000,30000]
["Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service",null,"G",null,0,10000,null,93000,68000,68000,55000]
[null,null,"H"]
[null,null,"I"]
[null,null,"J"]
[null,null,"K"]
[null,null,"L"]
[null,null,"M"]
[null,null,"N"]
[null,null,"O"]
[null,null,"P"]
["Allocations to other priorities",null,null,3]
["Total Capital Expenditure",null,null,1,1056005,1335000,0,743800,1290300,1290300,428100,260000,260000]
["References"]
["1. Total capital expenditure must reconcile to Budgeted Capital Expenditure"]
["2. Goal code must be used on Table SA36"]
["3. Balance of allocations not directly linked to an IDP strategic objective"]
["check capital balance",null,null,null,0,0,0,0,0,0,0,0,0]

{"sheet":"SA7","index":26,"n_rows":151,"n_cols":11,"rows_kept":151,"cut":false,"hidden":false,"merged":[[1,1,2,1],[1,0,2,0],[1,5,1,7],[1,8,1,10],[87,0,87,10],[67,0,67,10],[72,0,73,0],[72,1,73,1],[72,5,72,7],[72,8,72,10]]}
["DC5 Central Karoo - Supporting Table SA7 Measureable performance objectives"]
["Description","Unit of measurement","2015/16","2016/17","2017/18","Current Year 2019/20",null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
[null,null,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Vote 1 - Executive and Council"]
["Function 1 - Municipal Manager"]
["Sub-function 1 - Municipal Manager"]
["Performance Agreements for Municipal Manager and all Directors signed by July 2014","Number of performance agreements signed on time",null,null,null,3,3,3,3,3,3]
["Liaise with Senior Management on a monthly basis","Number of meetings",null,null,null,12,12,12,12,12,12]
["Formally evaluate the performance of directors in terms of their signed agreements","Number of formal evaluations completed",null,null,null,2,2,2,2,2,2]
["Submit the top layer SDBIP to the Mayor for approval within 14 days after the approval of the main budget","Top Layer SDBIP submitted to the Mayor",null,null,null,1,1,1,1,1,1]
["Submit the Draft IDP to council for approval by end March","Draft IDP submitted to council by end March",null,null,null,1,1,1,1,1,1]
["Submit quarterly performance reports ito the Top layer SDBIP to the Council","Number of performance reports submitted to Council",null,null,null,4,4,4,4,4,4]
["Host a staff wellness day by 30 June","Staff Wellness day hosted by 30 June",null,null,null,1,1,1,1,1,1]
["Facilitate the meeting of the audit committee","Number of meetings of the audit committee",null,null,null,4,4,4,4,4,4]
[]
["Sub-function 2 - Council General Expenses"]
["None"]
[]
["Sub-function 3 - Internal Audit"]
["Audit actual performance results documented on the SDBIP system in terms of section 45 of the Municipal systems Act and submit reports to the performance audit committee","Number of audits reports submitted to the MM and the performance audit committee",null,null,null,4,4,4,4,4,4]
["Complete the annual a risk assessment by 30 September","Completed risk assessment by 30 September",null,null,null,1,1,1,1,1,1]
["Monitoring the implementation of the proposed corrective measures of Internal audit reports and submit progress report to the audit committee","Number of reports submitted to the Audit Committee",null,null,null,4,4,4,4,4,4]
["Prepare and submit progress reports on the implementation of the RBAP to the MM and Audit Committee","Number of progress reports submitted to the audit committee",null,null,null,4,4,4,4,4,4]
["Revise the Risk based audit plan (RBAP) and submit to the Audit Committee by 30 June 2017","RBAP submitted to the Audit Committee",null,null,null,1,1,1,1,1,1]
["Implement the RBAP by 30 June 2017 [(Audits completed for the year/audits planned for the year according to the RBAP )x100]","% of RBAP implemented",null,null,null,0.7,0.7,0.7,0.7,0.7,0.7]
[]
["Sub-function 5 - EDA"]
["None"]
["Sub-function 6 - LED"]
["Facilitate the quarterly District AgriParks Forum meetings","Number of meetings held",null,null,null,4,4,4,4,4,4]
["Identify learnerships for LED opportunities by 30 June","Number of learnerships identified",null,null,null,20,20,20,20,20,20]
["The number of people from employment equity target groups employed (appointed) in the three highest levels of management in compliance with a municipality's approved equity plan as at 30 June 2017","Number of people from employment equity target groups employed (appointed) in the three highest levels of management",null,null,null,1,1,1,1,1,1]
["Oversee the developing and submitting of business plans from the Economic Development Agency (EDA) for projects to Council for consideration by 30 June 2017","Number of business plans submitted to Council",null,null,null,2,2,2,2,2,2]
["Facilitate the meeting of the Board of the Economic Development Agency (EDA)","Number of meetings held",null,null,null,2,2,2,2,2,2]
["Submit proposals to possible funders for projects/initiatives for the youth, disabled, elderly and gender","Number of proposals submitted to possible funders",null,null,null,2,2,2,2,2,2]
["Review the Economic Development Strategy and submit to Council by 30 June 2017","Economic Development Strategy reviewed and submitted to council",null,null,null,1,1,1,1,1,1]
[]
[]
["Vote 2 - Budget & Treasury"]
["Function 1 - Financial Services"]
["Complete the bank reconciliation before the 10th working day of each month","Number of reconciliations completed",null,null,null,12,12,12,12,12,12]
["Complete the reconciliation of all expenditure control votes and suspense accounts register by the 10th working day of each month","Number of reconciliations completed",null,null,null,12,12,12,12,12,12]
["Review the insurance portfolio by 30 June","Insurance portfolio reviewed by 30 June",null,null,null,1,1,1,1,1,1]
["Publish a statement on the list of assets disposed of during the previous quarter on the municipal website","Number of statements published",null,null,null,4,4,4,4,4,4]
["Complete the monthly reconciliation of the grants register","Number of reconciliations completed",null,null,null,12,12,12,12,12,12]
["Complete the monthly reconciliation of the investments register","Number of reconciliations completed",null,null,null,12,12,12,12,12,12]
["Submit report all deviations from normal tender processes to Council at the next council meeting after deviation was done","Number of reports submitted",null,null,null,4,4,4,4,4,4]
["Submit the municipal banking Details to PT and AG in terms of s9(b) and 13(3)(a)(i)&(ii) of MFMA by 30 June","Banking details submitted by 30 June",null,null,null,1,1,1,1,1,1]
["Update the suppliers database by end September","Supplier database updated by end September",null,null,null,1,1,1,1,1,1]
["Completion of the asset count and submit report to the MM by end of June","Annual asset count completed and report submitted by end June",null,null,null,1,1,1,1,1,1]
["Development of an action plan to address all the issues raised in the management letter of the Auditor General by 31 January","Action plan developed by 31 January",null,null,null,1,1,1,1,1,1]
["Submit the Mid- Year Performance Report in terms of sec72 of the MFMA to the Mayor by 25 January","Mid-year report submitted to the Mayor by 25 January",null,null,null,1,1,1,1,1,1]
["Submit the draft main budget to council by end March","Main budget submitted to council by end March",null,null,null,1,1,1,1,1,1]
["Submit the draft adjustments budget for approval to council by end February","Adjustment budget submitted to council by end February",null,null,null,1,1,1,1,1,1]
["Submit the sec 71 of the MFMA reports to the council with the monthly actual revenue and expenditure against the approved budget","Number of revenue and expenditure reports submitted to Council",null,null,null,12,12,12,12,12,12]
["Financial viability measured in terms of the municipality's ability to meet it's service debt obligations as at 30 June 2017 (Short Term Borrowing + Bank Overdraft + Short Term Lease + Long Term Borrowing + Long Term Lease) / Total Operating Revenue - Operating Conditional Grant)","% of debt coverage",null,null,null,0.32,0.32,0.32,0.32,0.32,0.32]
["Financial viability measured in terms of the available cash to cover fixed operating expenditure as at 30 June 2017 ((Cash and Cash Equivalents - Unspent Conditional Grants - Overdraft) + Short Term Investment) / Monthly Fixed Operational Expenditure excluding (Depreciation, Amortisation, and Provision for Bad Debts, Impairment and Loss on Disposal of Assets))","Number of months it takes to cover fix operating expenditure with available cash",null,null,null,1,1,1,1,1,1]
["The percentage of the municipal capital budget actually spent on capital projects by 30 June 2017 {(Actual amount spent on projects/Total amount budgeted for capital projects)X100} as at 30 June 2016","% of capital budget spent by 30 June 2017 {(Actual amount spent on projects/Total amount budgeted for capital projects)X100} as at 30 June 2017",null,null,null,0.9,0.9,0.9,0.9,0.9,0.9]
["Submit the financial statements by 31 August 2016 to the Auditor General","Financial Statements submitted",null,null,null,1,1,1,1,1,1]
[]
[]
["Sub-function 2 - (name)"]
["Insert measure/s description"]
[]
["Sub-function 3 - (name)"]
["Insert measure/s description"]
[]
["Vote 3 - Corporate Services"]
["Function 1 - Corporate Services"]
["Sub-function 1 - Corporate Services"]
["Report quarterly to LGSETA on training provided","Number of reports submitted to LGSETA",null,null,null,4,4,4,4,4,4]
["Claim back the skills development levy from the skills development fund by end June","Claim submitted by end June",null,null,null,1,1,1,1,1,1]
["Submit the draft annual report to Council by end January","Draft annual report submitted to Council by end January",null,null,null,1,1,1,1,1,1]
["Submit Council Resolutions Action Report to Council during December 2013 & June 2014","Bi-annual Action Report submitted to Council",null,null,null,2,2,2,2,2,2]
["Submit the Mid- Year Performance Report in terms of sec72 of the MFMA to the Mayor by 25 January","Mid-year report submitted to the Mayor by 25 January",null,null,null,1,1,1,1,1,1]
["Percentage of municipality's personnel budget actually spent on implementing its workplace skills plan by 30 June 2017 measured as [(Total Actual Training Expenditure/ Total personnel Budget)x100]","% of personnel budget spent",null,null,null,0.01,0.01,0.01,0.01,0.01,0.01]
["Review the Employment Equity plan and submit to Council by 31 December 2016","Plan reviewed and submitted to Council",null,null,null,1,1,1,1,1,1]
["Revise the Appointment Policy to be in accordance with legislative requirements and submit to council 30 June 2017","Revised Appointment Policy submitted to council",null,null,null,1,1,1,1,1,1]
["Review the Workplace Skills Plan and submit to the LGSETA by 30 April 2017","Plan submitted to the LGSETA",null,null,null,1,1,1,1,1,1]
["Submit reports on employment equity targets to the employment equity committee","Number of reports submitted",null,null,null,3,3,3,3,3,3]
["Submit the Employment Equity Plan to the Department of labour by 31 January","EE report submitted to the Dept. of Labour by 31 January",null,null,null,1,1,1,1,1,1]
["Update the leave records according to procedures by 15th of each month","Number of updates",null,null,null,12,12,12,12,12,12]
["Facilitate meetings of the LLF","Number of meetings facilitated",null,null,null,4,4,4,4,4,4]
["Vet all potential employees prior to appointment from post level 14 upwards","% of employees vetted prior to appointment",null,null,null,1,1,1,1,1,1]
["Conduct induction session for newly appointed staff","% of induction session conducted for newly appointed staff",null,null,null,1,1,1,1,1,1]
[]
["Sub-function 2 - (name)"]
["None"]
[]
["Sub-function 3 - (name)"]
["None"]
[]
["Sub-function 4 - Environmental Health"]
["Submit an Environmental Health Project Proposal to the Provincial Departments of Health and/or other role-players by 31 December 2016","Number of Project Proposals submitted",null,null,null,1,1,1,1,1,1]
["Raise Health and Hygiene awareness through articles published in the local newspaper \"The Courier\" on a quarterly basis","Number of articles published on a quarterly basis",null,null,null,4,4,4,4,4,4]
["Compile and distribute a Municipal Health Newsletter to Category B-Municipalities within the Central Karoo District by 31 January 2017","Number of newsletters submitted",null,null,null,1,1,1,1,1,1]
["Compile and submit bi-annual Landfill Evaluation Reports to Category B-Municipalities within the Central Karoo District by 31 December 2016 and 30 June 2017","Number of Landfill Evaluation Reports submitted on a bi-annual basis",null,null,null,6,6,6,6,6,6]
["Compile and submit bi-annual Informal Settlement Evaluation Reports to Category B-Municipalities within the Central Karoo District by 31 December 2016 and 30 June 2017","Number of Informal Settlement Evaluation Reports submitted on a bi-annual basis",null,null,null,4,4,4,4,4,4]
["Compile and submit bi-annual Water Quality Evaluation Reports to Category B-Municipalities within the Central Karoo District by 31 December 2016 and 30 June 2017","Number of Water Quality Evaluation Reports submitted on a bi-annual basis",null,null,null,6,6,6,6,6,6]
["Review Municipal Health Rates Structure and submit to CFO by 31 January 2017","Number of Rates Structures revised & submitted",null,null,null,1,1,1,1,1,1]
["Submit Municipal Health Budget Input to CFO by 31 January 2017","Number of Budget Inputs submitted",null,null,null,1,1,1,1,1,1]
["Submit Municipal Health SDBIP Input to Director: Corporate Services by 28 February 2017","Number of SDBIP Inputs submitted",null,null,null,1,1,1,1,1,1]
["Submit Quarterly Municipal Health Reports to Director: Corporate Services","Number of MHS Reports submitted",null,null,null,4,4,4,4,4,4]
["Register all Environmental Health Practitioners at the Health Professional Council (HPCSA) by 30 April 2017","Number of EHP's registered at HPCSA",null,null,null,5,5,5,5,5,5]
[]
["Sub-function 5 - Civil defence"]
["Sub-function 5 - Civil defence"]
["Conduct training sessions for emergency personnel and volunteers by 30 June 2017","Number of training sessions conducted",null,null,null,3,3,3,3,3,3]
["Inspect industrial premises for fire safety and issue safety certificates","Number of industrial premises inspected for fire safety and safety certificates issued",null,null,null,6,6,6,6,6,6]
["Conduct public awareness initiatives in terms of possible disasters","Number of public awareness initiatives conducted",null,null,null,6,6,6,6,6,6]
["Conduct bi-annual meetings to coordinate the functioning of disaster management by support to all forums","Number of meetings conducted to coordinate the functioning of disaster management",null,null,null,2,2,2,2,2,2]
["Sub-function 3 - (name)"]
["Insert measure/s description"]
[]
["Vote 4 - Technical Services"]
["Function 1 - Roads"]
["Sub-function 1 - Roads"]
["Submit monthly reports to relevant Portfolio Committees and Provincial Regional Office","Number of reports submitted",null,null,null,12,12,12,12,12,12]
["Attend Provincial Task Team meetings as per request to represent CKDM","% Provincial Task Team meetings attended",null,null,null,1,1,1,1,1,1]
["Create temporary job opportunities in terms of identified road projects by 31 March 2017 (Calculations of the number of jobs created will be over the 12 months coincided the Financial year of the Provincial Department of Transport)","Number of job opportunities created by 31 March 2017 (Spending calculated over the Financial year of the Dept of Transport of the WC Province)",null,null,null,15,15,15,15,15,15]
["95% of roads capital conditional grant spent by 31 March 2017 [(Actual expenditure divided by approved allocation received) x100] (Spending calculated over the Financial year of the Dept of Transport of the WC Province)","% of roads capital conditional grant spent (Spending calculated over the Financial year of the Dept of Transport of the WC Province)",null,null,null,0.95,0.95,0.95,0.95,0.95,0.95]
["95% of roads operational conditional grant spent by 31 March 2017 [(Actual expenditure divided by approved allocation received)x100] (Spending calculated over 12 months which coincide with the Financial year of the Prov Dept of Transport)","% of roads operational conditional grant spent (Spending calculated over the Financial year of the Dept of Transport of the WC Province",null,null,null,0.95,0.95,0.95,0.95,0.95,0.95]
["Regravel roads by 31 March 2017 (Calculated over the Financial year of the Dept of Transport of the WC Province)","Kilometers of roads regravelled (Calculated over the Financial year of the Dept of Transport of the WC Province)",null,null,null,35,35,35,35,35,35]
["Submit monthly reports of the incidents investigated to the Director: Technical Services","Number of reports submitted",null,null,null,12,12,12,12,12,12]
["Conduct quarterly Occupational Health and Safety Committee meetings with all departmental health and safety committee members","Number of meetings conducted",null,null,null,4,4,4,4,4,4]
["Conduct internal health and safety risk inspections (SHER) and submit quarterly reports to the Director: Technical Services","Number of reports submitted",null,null,null,4,4,4,4,4,4]
["Compile stock reconciliations monthly","Number of reconciliations compiled",null,null,null,12,12,12,12,12,12]
[]
["And so on for the rest of the Votes"]
["1. Include a measurable performance objective for each revenue source (within a relevant function) and each vote (MFMA s17(3)(b))"]
["2. Include all Basic Services performance targets from 'Basic Service Delivery' to ensure Table SA7 represents all strategic responsibilities"]
["3. Only include prior year comparative information for individual measures where relevant activity occurred in that year/s"]
[]
["DC5 Central Karoo - Entities measureable performance objectives"]
["Description","Unit of measurement","2015/16","2016/17","2017/18","Current Year 2018/19",null,null,"2019/20 Medium Term Revenue & Expenditure Framework"]
[null,null,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Budget Year 2019/20","Budget Year +1 2020/21","Budget Year +2 2021/22"]
["Entity 1 - (name of entity)"]
["Insert measure/s description"]
[]
[]
["Entity 2 - (name of entity)"]
["None"]
[]
[]
["Entity 3 - (name of entity)"]
["None"]
[]
[]
["And so on for the rest of the Entities"]
["1. Include a measurable performance objective as agreed with the parent municipality (MFMA s87(5)(d))"]
["2. Only include prior year comparative information for individual measures where relevant activity occurred in that year/s"]

{"sheet":"SA8","index":27,"n_rows":49,"n_cols":12,"rows_kept":49,"cut":false,"hidden":false,"merged":[[28,0,30,0],[1,0,2,0],[1,9,1,11],[1,1,2,1],[1,5,1,8],[25,0,27,0]]}
["Choose name from list - Supporting Table SA8 Performance indicators and benchmarks",null,null,null,null,null,null,null,"NOT APPLICABLE - DISTRICT MUN"]
["Description of financial indicator","Basis of calculation","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
[null,null,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Pre-audit outcome","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Borrowing Management"]
[]
["Credit Rating"]
["Capital Charges to Operating Expenditure","Interest & Principal Paid /Operating Expenditure",1.6623918237180989E-4,2.0517138890660189E-2,7.6964946918713258E-4,1.1632668201738371E-4,1.0858014650967936E-4,1.0858014650967936E-4,1.0858014650967936E-4,0,0,0]
["Capital Charges to Own Revenue","Finance charges & Repayment of borrowing /Own Revenue",2.7702323781263053E-4,1.743376064545334E-2,1.1234986786263026E-3,2.1016208476283405E-4,1.944521674820065E-4,1.944521674820065E-4,1.944521674820065E-4,0,0,0]
["Borrowed funding of 'own' capital expenditure","Borrowing/Capital expenditure excl. transfers and grants and contributions",-0.5861560121930065,3.8636363636363635E-2,0,0,0,0,0,-8.4765218406914283E-2,-0.146909121,-0.14674221353399999]
["Safety of Capital"]
["Gearing","Long Term Borrowing/ Funds & Reserves",0,0,0,0,0,0,0,0,0,0]
["Liquidity"]
["Current Ratio","Current assets/current liabilities",1.3532026739980934,1.1698641591017573,1.5992453096208337,1.14908813626643,1.142298463366451,1.142298463366451,1.1423010694032647,1.2313810826148683,1.0789140965443806,0.8008101956017456]
["Current Ratio adjusted for aged debtors","Current assets less debtors > 90 days/current liabilities",1.3532026739980934,1.1698641591017573,1.5992453096208337,1.14908813626643,1.142298463366451,1.142298463366451,1.1423010694032647,1.2313810826148683,1.0789140965443806,0.8008101956017456]
["Liquidity Ratio","Monetary Assets/Current Liabilities",0.26507423495264054,0.53858684973807058,0.69049058791046325,0.50384033389649119,0.49705066099651229,0.49705066099651229,0.49705211267705873,0.67624072626055554,0.53958456417664569,0.29101420467237721]
["Revenue Management"]
["Annual Debtors Collection Rate (Payment Level %)","Last 12 Mths Receipts/Last 12 Mths Billing",null,0,0,0,0,0,0,0,0,0]
["Current Debtors Collection Rate (Cash receipts % of Ratepayer & Other revenue)",null,0,0,0,0,0,0,0,0,0,0]
["Outstanding Debtors to Revenue","Total Outstanding Debtors to Annual Revenue",0.3104277732483639,0.22426698829728123,0.15866427613829381,0.1502441416147707,0.13967493621118604,0.13967493621118604,0.13967487884683552,0.14983521523688201,0.14993439919051957,0.14438492527839286]
["Longstanding Debtors Recovered","Debtors > 12 Mths Recovered/Total Debtors > 12 Months Old"]
["Creditors Management"]
["Creditors System Efficiency","% of Creditors Paid Within Terms (within`MFMA' s 65(e))"]
["Creditors to Cash and Investments",null,1.7638516070614736,0.93990209900435218,0.45311699247216164,1.0722922322766268,0.85733313952490053,0.71416641654312174,0.71416641654312174,1.4717800624551438,1.8452106201752849,3.4302649148401807]
[]
["Other Indicators"]
["Electricity Distribution Losses (2)","Total Volume Losses (kW)"]
[null,"Total Cost of Losses (Rand '000)"]
[null,"% Volume (units purchased and generated less units sold)/units purchased and generated"]
["Water Distribution Losses (2)","Total Volume Losses (kℓ)"]
[null,"Total Cost of Losses (Rand '000)"]
[null,"% Volume (units purchased and generated less units sold)/units purchased and generated"]
["Employee costs","Employee costs/(Total Revenue - capital revenue)",0.51256205217392614,0,0.44135072080685278,0.51840454727185448,0.52164228933933365,0.52164228933933365,0.52164228933933365,0.54977487364655164,0.56374414691667929,0.58161516731697815]
["Remuneration","Total remuneration/(Total Revenue - capital revenue)",0.5648284773644966,0.57286990582474162,0.4755898904315134,0.55744344160839066,0.55975145733897702,0.55975145733897702,null,0.59274550630687939,0.60826284878535852,0.62622223365050733]
["Repairs & Maintenance","R&M/(Total Revenue excluding capital revenue)",0,0,3.6332149372134734E-2,6.2990635344219292E-3,5.2712879527827576E-3,5.2712879527827576E-3,null,3.2011104347199316E-2,3.4475767037397458E-2,3.5504794913119322E-2]
["Finance charges & Depreciation","FC&D/(Total Revenue - capital revenue)",4.8821262380216984E-3,1.709451473610148E-2,4.8051702554017294E-3,2.9068764135869885E-3,6.5266767867883961E-3,6.5266767867883961E-3,6.5266767867883961E-3,6.4411814765497899E-3,4.3980456767360263E-3,5.0569387927120119E-3]
["IDP regulation financial viability indicators"]
["i. Debt coverage","(Total Operating Revenue - Operating Grants)/Debt service payments due within financial year)",80.449537047861767,61.401982922783958,112.92045851010397,58.470260547389863,58.470260547389863,58.470260547389863,52.34753122529645,64.166503333333338,66.958950166666668,70.246055452777782]
["ii.O/S Service Debtors to Revenue","Total outstanding service debtors/annual revenue received for services",0,101.32893271648165,114.12322893978394,49.347995807457828,49.347995807457828,49.347995807457828,49.347931291328791,45.846514349999993,51.959382930000004,51.959382930000004]
["iii. Cost coverage","(Available cash + Investments)/monthly fixed operational expenditure",0.66886108905228314,4.3714375305946298,1.0721017383601927,1.2455268611735573,1.4396685360698525,1.7282744151964162,1.7282744151964162,0.82185799064875842,0.68756890719654629,0.37357945342185828]
["References"]
["1. Consumer debtors > 12 months old are excluded from current assets"]
["2. Only include if services provided by the municipality"]
[]
["Calculation data"]
["Debtors > 90 days"]
["Monthly fixed operational expenditure",null,4468039.8500000006,1854764.4666666668,6577694.7724999981,6123624.2333333334,6626171.4115583347,6626171.4115583347,6626171.4115583347,6795291.0524999993,7031306.341095834,7383830.5727653652]
["Fixed operational expenditure % assumption",null,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
["Own capex",null,173063.14,440000,0,-171550,343460,343460,343460,428100,260000,260000]
["Borrowing",null,-101442,17000,0,0,0,0,0,-36287.990000000005,-38196.371460000002,-38152.975518840001]

{"sheet":"SA9","index":28,"n_rows":310,"n_cols":13,"rows_kept":310,"cut":false,"hidden":false,"merged":[[108,10,108,12],[1,5,2,5],[62,7,62,9],[62,10,62,12],[108,0,109,0],[108,7,108,9],[1,0,2,0],[62,0,63,0],[1,3,2,3],[1,4,2,4],[1,10,1,12],[1,1,2,1],[1,2,2,2],[246,7,246,9],[246,10,246,12],[246,0,247,0],[154,0,155,0],[154,7,154,9],[200,7,200,9],[200,10,200,12],[154,10,154,12],[200,0,201,0]]}
["DC5 Central Karoo - Supporting Table SA9 Social, economic and demographic statistics and assumptions"]
["Description of economic indicator","Ref.","Basis of calculation","2001 Census","2007 Survey","2011 Census","2016/17","2017/18","2018/19","Current Year 2019/20","2020/21 Medium Term Revenue & Expenditure Framework"]
[null,null,null,null,null,null,"Outcome","Outcome","Outcome","Original Budget","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Demographics"]
["Population",null,"Sensus 2011",null,null,71011,75802,77469.644,79173.976168000008,80915.80364369601,82695.951323857327,84515.262252982197,86374.598022547812]
["Females aged 5 - 14",null,"Sensus 2011",null,null,7038,7513,7678.2860000000001,7847.2082920000003,8019.8468744240008,8196.2835056613294,8376.6017427858787,8560.8869811271688]
["Males aged 5 - 14",null,"Sensus 2011",null,null,6967,7437,7600.6140000000005,7767.8275080000003,7938.7197131760004,8113.3715468658729,8291.8657208969216,8474.2867667566534]
["Females aged 15 - 34",null,"Sensus 2011",null,null,10990,11731,11989.082,12252.841804,12522.404323688001,12797.897218809137,13079.450957622939,13367.198878690644]
["Males aged 15 - 34",null,"Sensus 2011",null,null,10924,11661,11917.541999999999,12179.727923999999,12447.681938328,12721.530940971215,13001.404621672582,13287.435523349379]
["Unemployment",null,"Sensus 2011",null,null,5254,5608,5731.3760000000002,5857.4662720000006,5986.3305299840003,6118.0298016436482,6252.6264572798082,6390.1842393399638]
[]
["Monthly household income (no. of households)","1, 12"]
["No income",null,"Sensus 2011",null,null,25115,26809,27398.797999999999,28001.571555999999,28617.606130232001,29247.193465097105,29890.631721329242,30548.225619198485]
["R1 - R1 600",null,"Sensus 2011",null,null,8939,9542,9751.9240000000009,9966.4663280000004,10185.728587216001,10409.814616134754,10638.830537689719,10872.884809518893]
["R1 601 - R3 200",null,"Sensus 2011",null,null,2968,3168,3237.6959999999999,3308.9253119999998,3381.7216688640001,3456.119545579008,3532.1541755817461,3609.8615674445446]
["R3 201 - R6 400",null,"Sensus 2011",null,null,12194,13017,13303.374,13596.048228,13895.161289016,14200.854837374352,14513.273643796589,14832.565663960115]
["R6 401 - R12 800",null,"Sensus 2011",null,null,4444,4744,4848.3680000000004,4955.0320960000008,5064.0428021120006,5175.4517437584645,5289.3116821211506,5405.6765391278159]
["R12 801 - R25 600",null,"Sensus 2011",null,null,2793,2981,3046.5819999999999,3113.606804,3182.1061536880002,3252.1124890691362,3323.6589638286573,3396.7794610328879]
["R25 601 - R51 200",null,"Sensus 2011",null,null,2145,2290,2340.38,2391.8683599999999,2444.4894639200002,2498.26823212624,2553.2301332330176,2609.401196164144]
["R52 201 - R102 400",null,"Sensus 2011",null,null,1283,1370,1400.14,1430.9430800000002,1462.4238277600002,1494.5971519707202,1527.4782893140762,1561.0828116789858]
["R102 401 - R204 800",null,"Sensus 2011",null,null,335,358,365.87600000000003,373.92527200000006,382.15162798400007,390.5589637996481,399.15126100324034,407.93258874531165]
["R204 801 - R409 600",null,"Sensus 2011",null,null,76,81,82.781999999999996,84.603203999999991,86.464474487999993,88.366692926735993,90.310760171124187,92.297596894888926]
["R409 601 - R819 200",null,"Sensus 2011",null,null,56,60,61.32,62.669040000000003,64.047758880000004,65.456809575360012,66.896859386017937,68.368590292510333]
[" > R819 200",null,"Sensus 2011",null,null,32,34,34.747999999999998,35.512456,36.293730031999999,37.092192092703996,37.908220318743481,38.742201165755837]
[]
[]
["Poverty profiles (no. of households)"]
["< R2 060 per household per month",13,null,null,null,34054,36351,37151,37968,38803,39657,40529,41421]
["Insert description",2]
[]
["Household/demographics (000)"]
["Number of people in municipal area",null,null,null,null,71011,75802,77469.644,79173.976168000008,80915.80364369601,82695.951323857327,84515.262252982197,86374.598022547812]
["Number of poor people in municipal area",null,null,null,null,34054,36351,37150.722000000002,37968.037884000005,38803.334717448008,39657.008081231863,40529.462259018961,41421.11042871738]
["Number of households in municipal area",null,null,null,null,19076,20363,20810.986000000001,21268.827692000003,21736.741901224003,22214.950223050932,22703.679127958054,23203.16006877313]
["Number of poor households in municipal area",null,null,null,null,2189,2337,2388.4140000000002,2440.9591080000005,2494.6602083760004,2549.5427329602726,2605.6326730853984,2662.9565918932772]
["Definition of poor household (R per month)",null,null,null,null,1600,1708,1745.576,1783.978672,1823.226202784,1863.3371792452481,1904.3305971886437,1946.2258703267939]
[]
["Housing statistics",3]
["Formal",null,null,null,null,18581,18581,18581,18581,18581,18581,18581,18581]
["Informal",null,null,null,null,357,357,357,357,357,357,357,357]
["Total number of households",null,null,0,0,18938,18938,18938,18938,18938,18938,18938,18938]
["Dwellings provided by municipality",4]
["Dwellings provided by province/s"]
["Dwellings provided by private sector",5]
["Total new housing dwellings",null,null,0,0,0,0,0,0,0,0,0,0]
[]
["Economic",6]
["Inflation/inflation outlook (CPIX)",null,null,null,null,null,null,null,null,null,5.6000000000000001E-2,5.3999999999999999E-2,5.3999999999999999E-2]
["Interest rate - borrowing"]
["Interest rate - investment"]
["Remuneration increases"]
["Consumption growth (electricity)"]
["Consumption growth (water)"]
[]
["Collection rates",7]
["Property tax/service charges"]
["Rental of facilities & equipment"]
["Interest - external investments"]
["Interest - debtors"]
["Revenue from agency services"]
[]
["Detail on the provision of municipal services for A10"]
["Total municipal services",null,null,null,"2015/16","2016/17","2017/18","Current Year 2018/19",null,null,"2019/20 Medium Term Revenue & Expenditure Framework"]
[null,"Ref.",null,null,"Outcome","Outcome","Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Budget Year 2019/20","Budget Year +1 2020/21","Budget Year +2 2021/22"]
[null,null,"Household service targets (000)"]
[null,null,"Water:"]
[null,null,"Piped water inside dwelling",null,0,0,0,0,0,0,0,0,0]
[null,null,"Piped water inside yard (but not in dwelling)",null,0,0,0,0,0,0,0,0,0]
[null,8,"Using public tap (at least min.service level)",null,0,0,0,0,0,0,0,0,0]
[null,10,"Other water supply (at least min.service level)",null,0,0,0,0,0,0,0,0,0]
[null,null,"Minimum Service Level and Above sub-total",null,0,0,0,0,0,0,0,0,0]
[null,9,"Using public tap (< min.service level)",null,0,0,0,0,0,0,0,0,0]
[null,10,"Other water supply (< min.service level)",null,0,0,0,0,0,0,0,0,0]
[null,null,"No water supply",null,0,0,0,0,0,0,0,0,0]
[null,null,"Below Minimum Service Level sub-total",null,0,0,0,0,0,0,0,0,0]
[null,null,"Total number of households",null,0,0,0,0,0,0,0,0,0]
[null,null,"Sanitation/sewerage:"]
[null,null,"Flush toilet (connected to sewerage)",null,0,0,0,0,0,0,0,0,0]
[null,null,"Flush toilet (with septic tank)",null,0,0,0,0,0,0,0,0,0]
[null,null,"Chemical toilet",null,0,0,0,0,0,0,0,0,0]
[null,null,"Pit toilet (ventilated)",null,0,0,0,0,0,0,0,0,0]
[null,null,"Other toilet provisions (> min.service level)",null,0,0,0,0,0,0,0,0,0]
[null,null,"Minimum Service Level and Above sub-total",null,0,0,0,0,0,0,0,0,0]
[null,null,"Bucket toilet",null,0,0,0,0,0,0,0,0,0]
[null,null,"Other toilet provisions (< min.service level)",null,0,0,0,0,0,0,0,0,0]
[null,null,"No toilet provisions",null,0,0,0,0,0,0,0,0,0]
[null,null,"Below Minimum Service Level sub-total",null,0,0,0,0,0,0,0,0,0]
[null,null,"Total number of households",null,0,0,0,0,0,0,0,0,0]
[null,null,"Energy:"]
[null,null,"Electricity (at least min.service level)",null,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity - prepaid (min.service level)",null,0,0,0,0,0,0,0,0,0]
[null,null,"Minimum Service Level and Above sub-total",null,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity (< min.service level)",null,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity - prepaid (< min. service level)",null,0,0,0,0,0,0,0,0,0]
[null,null,"Other energy sources",null,0,0,0,0,0,0,0,0,0]
[null,null,"Below Minimum Service Level sub-total",null,0,0,0,0,0,0,0,0,0]
[null,null,"Total number of households",null,0,0,0,0,0,0,0,0,0]
[null,null,"Refuse:"]
[null,null,"Removed at least once a week",null,0,0,0,0,0,0,0,0,0]
[null,null,"Minimum Service Level and Above sub-total",null,0,0,0,0,0,0,0,0,0]
[null,null,"Removed less frequently than once a week",null,0,0,0,0,0,0,0,0,0]
[null,null,"Using communal refuse dump",null,0,0,0,0,0,0,0,0,0]
[null,null,"Using own refuse dump",null,0,0,0,0,0,0,0,0,0]
[null,null,"Other rubbish disposal",null,0,0,0,0,0,0,0,0,0]
[null,null,"No rubbish disposal",null,0,0,0,0,0,0,0,0,0]
[null,null,"Below Minimum Service Level sub-total",null,0,0,0,0,0,0,0,0,0]
[null,null,"Total number of households",null,0,0,0,0,0,0,0,0,0]
[]
["Municipal in-house services",null,null,null,"2015/16","2016/17","2017/18","Current Year 2018/19",null,null,"2019/20 Medium Term Revenue & Expenditure Framework"]
[null,"Ref.",null,null,"Outcome","Outcome","Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Budget Year 2019/20","Budget Year +1 2020/21","Budget Year +2 2021/22"]
[null,null,"Household service targets (000)"]
[null,null,"Water:"]
[null,null,"Piped water inside dwelling"]
[null,null,"Piped water inside yard (but not in dwelling)"]
[null,8,"Using public tap (at least min.service level)"]
[null,10,"Other water supply (at least min.service level)"]
[null,null,"Minimum Service Level and Above sub-total",null,0,0,0,0,0,0,0,0,0]
[null,9,"Using public tap (< min.service level)"]
[null,10,"Other water supply (< min.service level)"]
[null,null,"No water supply"]
[null,null,"Below Minimum Service Level sub-total",null,0,0,0,0,0,0,0,0,0]
[null,null,"Total number of households",null,0,0,0,0,0,0,0,0,0]
[null,null,"Sanitation/sewerage:"]
[null,null,"Flush toilet (connected to sewerage)"]
[null,null,"Flush toilet (with septic tank)"]
[null,null,"Chemical toilet"]
[null,null,"Pit toilet (ventilated)"]
[null,null,"Other toilet provisions (> min.service level)"]
[null,null,"Minimum Service Level and Above sub-total",null,0,0,0,0,0,0,0,0,0]
[null,null,"Bucket toilet"]
[null,null,"Other toilet provisions (< min.service level)"]
[null,null,"No toilet provisions"]
[null,null,"Below Minimum Service Level sub-total",null,0,0,0,0,0,0,0,0,0]
[null,null,"Total number of households",null,0,0,0,0,0,0,0,0,0]
[null,null,"Energy:"]
[null,null,"Electricity (at least min.service level)"]
[null,null,"Electricity - prepaid (min.service level)"]
[null,null,"Minimum Service Level and Above sub-total",null,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity (< min.service level)"]
[null,null,"Electricity - prepaid (< min. service level)"]
[null,null,"Other energy sources"]
[null,null,"Below Minimum Service Level sub-total",null,0,0,0,0,0,0,0,0,0]
[null,null,"Total number of households",null,0,0,0,0,0,0,0,0,0]
[null,null,"Refuse:"]
[null,null,"Removed at least once a week"]
[null,null,"Minimum Service Level and Above sub-total",null,0,0,0,0,0,0,0,0,0]
[null,null,"Removed less frequently than once a week"]
[null,null,"Using communal refuse dump"]
[null,null,"Using own refuse dump"]
[null,null,"Other rubbish disposal"]
[null,null,"No rubbish disposal"]
[null,null,"Below Minimum Service Level sub-total",null,0,0,0,0,0,0,0,0,0]
[null,null,"Total number of households",null,0,0,0,0,0,0,0,0,0]
[]
["Municipal entity services",null,null,null,"2015/16","2016/17","2017/18","Current Year 2018/19",null,null,"2019/20 Medium Term Revenue & Expenditure Framework"]
[null,"Ref.",null,null,"Outcome","Outcome","Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Budget Year 2019/20","Budget Year +1 2020/21","Budget Year +2 2021/22"]
[null,null,"Household service targets (000)"]
["Name of municipal entity",null,"Water:"]
[null,null,"Piped water inside dwelling"]
[null,null,"Piped water inside yard (but not in dwelling)"]
[null,8,"Using public tap (at least min.service level)"]
[null,10,"Other water supply (at least min.service level)"]
[null,null,"Minimum Service Level and Above sub-total",null,0,0,0,0,0,0,0,0,0]
[null,9,"Using public tap (< min.service level)"]
[null,10,"Other water supply (< min.service level)"]
[null,null,"No water supply"]
[null,null,"Below Minimum Service Level sub-total",null,0,0,0,0,0,0,0,0,0]
[null,null,"Total number of households",null,0,0,0,0,0,0,0,0,0]
["Name of municipal entity",null,"Sanitation/sewerage:"]
[null,null,"Flush toilet (connected to sewerage)"]
[null,null,"Flush toilet (with septic tank)"]
[null,null,"Chemical toilet"]
[null,null,"Pit toilet (ventilated)"]
[null,null,"Other toilet provisions (> min.service level)"]
[null,null,"Minimum Service Level and Above sub-total",null,0,0,0,0,0,0,0,0,0]
[null,null,"Bucket toilet"]
[null,null,"Other toilet provisions (< min.service level)"]
[null,null,"No toilet provisions"]
[null,null,"Below Minimum Service Level sub-total",null,0,0,0,0,0,0,0,0,0]
[null,null,"Total number of households",null,0,0,0,0,0,0,0,0,0]
["Name of municipal entity",null,"Energy:"]
[null,null,"Electricity (at least min.service level)"]
[null,null,"Electricity - prepaid (min.service level)"]
[null,null,"Minimum Service Level and Above sub-total",null,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity (< min.service level)"]
[null,null,"Electricity - prepaid (< min. service level)"]
[null,null,"Other energy sources"]
[null,null,"Below Minimum Service Level sub-total",null,0,0,0,0,0,0,0,0,0]
[null,null,"Total number of households",null,0,0,0,0,0,0,0,0,0]
["Name of municipal entity",null,"Refuse:"]
[null,null,"Removed at least once a week"]
[null,null,"Minimum Service Level and Above sub-total",null,0,0,0,0,0,0,0,0,0]
[null,null,"Removed less frequently than once a week"]
[null,null,"Using communal refuse dump"]
[null,null,"Using own refuse dump"]
[null,null,"Other rubbish disposal"]
[null,null,"No rubbish disposal"]
[null,null,"Below Minimum Service Level sub-total",null,0,0,0,0,0,0,0,0,0]
[null,null,"Total number of households",null,0,0,0,0,0,0,0,0,0]
[]
["Services provided by 'external mechanisms'",null,null,null,"2015/16","2016/17","2017/18","Current Year 2018/19",null,null,"2019/20 Medium Term Revenue & Expenditure Framework"]
[null,"Ref.",null,null,"Outcome","Outcome","Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Budget Year 2019/20","Budget Year +1 2020/21","Budget Year +2 2021/22"]
["Names of service providers",null,"Household service targets (000)"]
[null,null,"Water:"]
[null,null,"Piped water inside dwelling"]
[null,null,"Piped water inside yard (but not in dwelling)"]
[null,8,"Using public tap (at least min.service level)"]
[null,10,"Other water supply (at least min.service level)"]
[null,null,"Minimum Service Level and Above sub-total",null,0,0,0,0,0,0,0,0,0]
[null,9,"Using public tap (< min.service level)"]
[null,10,"Other water supply (< min.service level)"]
[null,null,"No water supply"]
[null,null,"Below Minimum Service Level sub-total",null,0,0,0,0,0,0,0,0,0]
[null,null,"Total number of households",null,0,0,0,0,0,0,0,0,0]
["Names of service providers",null,"Sanitation/sewerage:"]
[null,null,"Flush toilet (connected to sewerage)"]
[null,null,"Flush toilet (with septic tank)"]
[null,null,"Chemical toilet"]
[null,null,"Pit toilet (ventilated)"]
[null,null,"Other toilet provisions (> min.service level)"]
[null,null,"Minimum Service Level and Above sub-total",null,0,0,0,0,0,0,0,0,0]
[null,null,"Bucket toilet"]
[null,null,"Other toilet provisions (< min.service level)"]
[null,null,"No toilet provisions"]
[null,null,"Below Minimum Service Level sub-total",null,0,0,0,0,0,0,0,0,0]
[null,null,"Total number of households",null,0,0,0,0,0,0,0,0,0]
["Names of service providers",null,"Energy:"]
[null,null,"Electricity (at least min.service level)"]
[null,null,"Electricity - prepaid (min.service level)"]
[null,null,"Minimum Service Level and Above sub-total",null,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity (< min.service level)"]
[null,null,"Electricity - prepaid (< min. service level)"]
[null,null,"Other energy sources"]
[null,null,"Below Minimum Service Level sub-total",null,0,0,0,0,0,0,0,0,0]
[null,null,"Total number of households",null,0,0,0,0,0,0,0,0,0]
["Names of service providers",null,"Refuse:"]
[null,null,"Removed at least once a week"]
[null,null,"Minimum Service Level and Above sub-total",null,0,0,0,0,0,0,0,0,0]
[null,null,"Removed less frequently than once a week"]
[null,null,"Using communal refuse dump"]
[null,null,"Using own refuse dump"]
[null,null,"Other rubbish disposal"]
[null,null,"No rubbish disposal"]
[null,null,"Below Minimum Service Level sub-total",null,0,0,0,0,0,0,0,0,0]
[null,null,"Total number of households",null,0,0,0,0,0,0,0,0,0]
[]
["Detail of Free Basic Services (FBS) provided",null,null,null,"2015/16","2016/17","2017/18","Current Year 2018/19",null,null,"2019/20 Medium Term Revenue & Expenditure Framework"]
[null,null,null,null,"Outcome","Outcome","Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Budget Year 2019/20","Budget Year +1 2020/21","Budget Year +2 2021/22"]
["Electricity","Ref.","Location of households for each type of FBS"]
["List type of FBS service",null,"Formal settlements -  (50 kwh per indigent household per month Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Informal settlements (Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Informal settlements targeted for upgrading (Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Living in informal backyard rental agreement (Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Other (Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Total cost of FBS - Electricity for informal settlements",null,0,0,0,0,0,0,0,0,0]
["Water","Ref.","Location of households for each type of FBS"]
["List type of FBS service",null,"Formal settlements -  (6 kilolitre per indigent household per month Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Informal settlements (Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Informal settlements targeted for upgrading (Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Living in informal backyard rental agreement (Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Other (Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Total cost of FBS - Water  for informal settlements",null,0,0,0,0,0,0,0,0,0]
["Sanitation","Ref.","Location of households for each type of FBS"]
["List type of FBS service",null,"Formal settlements -  (free sanitation service to indigent households)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Informal settlements (Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Informal settlements targeted for upgrading (Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Living in informal backyard rental agreement (Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Other (Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Total cost of FBS - Sanitation for informal settlements",null,0,0,0,0,0,0,0,0,0]
["Refuse Removal","Ref.","Location of households for each type of FBS"]
["List type of FBS service",null,"Formal settlements -  (removed once a week to indigent households)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Informal settlements (Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Informal settlements targeted for upgrading (Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Living in informal backyard rental agreement (Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Other (Rands)"]
[null,null,"Number of HH receiving this type of FBS"]
[null,null,"Total cost of FBS - Refuse Removal for informal settlements",null,0,0,0,0,0,0,0,0,0]
["References"]
["1. Monthly household income threshold. Should include all sources of income."]
["2. Show the poverty analysis the municipality uses to determine its indigents policy and the provision of services"]
["3. Include total of all housing units within the municipality"]
["4. Number of subsidised dwellings to be constructed by the municipality under agency agreement with province"]
["5. Provide estimate based on building approval information. Include any non-subsidised dwellings constructed by the municipality"]
["6. Insert actual or estimated % increases assumed as a basis for budget calculations"]
["7. Insert actual or estimated % collection rate assumed as a basis for budget calculations for each revenue group"]
["8. Stand distance <= 200m from dwelling"]
["9. Stand distance > 200m from dwelling"]
["10. Borehole, spring, rain-water tank etc."]
["11. Must agree to total number of households in municipal area"]
["12. Household income categories assume an average 4 person household. Stats SA - Census 2011 Questionnaire"]
["13. Based on National poverty line of R515 per capita per month (2008 prices), assuming an average household size of 4 persons"]

{"sheet":"SA10","index":29,"n_rows":138,"n_cols":13,"rows_kept":138,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,10,1,12],[1,1,2,1],[1,2,2,2],[1,6,1,9]]}
["Choose name from list Supporting Table SA10 Funding measurement"]
["Description","MFMA section","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
[null,null,null,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Pre-audit outcome","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Funding measures"]
["Cash/cash equivalents at the year end - R'000","18(1)b",1,2988498,8107987,7051958,7627138.4703499973,9539490.4958260953,11451842.521302193,11451842.521302193,5584764.2502811365,4834507.6171114091,2758447.389533292]
["Cash + investments at the yr end less applications - R'000","18(1)b",2,16530234,17779613,17157087,10610809.449773503,10552015.004899587,10552015.004899587,10552015.004899587,12501219.57320511,11306822.818699127,8699242.0897847563]
["Cash year end/monthly employee/supplier payments","18(1)b",3,0.66886108905228314,4.3714375305946298,1.0721017383601927,1.2455268611735573,1.4396685360698525,1.7282744151964162,1.7282744151964162,0.82185799064875842,0.68756890719654629,0.37357945342185828]
["Surplus/(Deficit) excluding depreciation offsets: R'000","18(1)",4,1160251,39320129,5929925.0600000378,981889,1472594.5551260859,1472594.5551260859,1472594.5551260859,782907.40175001323,-913610.13901872933,-2327408.6918682754]
["Service charge rev % change - macro CPIX target exclusive","18(1)a,(2)",5,"N.A.",-0.06,-0.06,-0.06,-0.06,-0.06,-0.06,-0.06,-0.06,-0.06]
["Cash receipts % of Ratepayer & Other revenue","18(1)a,(2)",6,0.87729431696052895,1.0647142309915174,0.97196177389247984,1.0026924137524429,1.0025021056367243,1.0025021056367243,1.0025021056367243,1,1,1]
["Debt impairment expense as a % of total billable revenue","18(1)a,(2)",7,0,0,0,0,0,0,0,0,0,0]
["Capital payments % of capital expenditure","18(1)c;19",8,1.4331646156978424,0,0,1,1,1,1,1,1,1]
["Borrowing receipts % of capital expenditure (excl. transfers)","18(1)c",9,-0.5861560121930065,0,0,0,0,0,0,-8.4765218406914283E-2,-0.146909121,-0.14674221353399999]
["Grants % of Govt. legislated/gazetted allocations","18(1)a",10,null,null,null,null,null,null,null,0,0,0]
["Current consumer debtors % change - incr(decr)","18(1)a",11,"N.A.",-0.22900000000000001,-0.06,-0.44700000000000001,0,0,0,-1E-3,5.3999999999999999E-2,0]
["Long term receivables % change - incr(decr)","18(1)a",12,"N.A.",-4.8000000000000001E-2,-9.5000000000000001E-2,0.16300000000000001,0,0,0,5.2999999999999999E-2,1E-3,1E-3]
["R&M % of Property Plant & Equipment","20(1)(vi)",13,0,0,0.45676625843112867,6.6948111426294324E-2,5.6867119945610778E-2,5.6867119945610778E-2,0.33352114027658342,0.31941718321721335,0.34087883564122795,0.35587245386142474]
["Asset renewal % of capital budget","20(1)(vi)",14,0,0,0,0,0,0,0,0,0,0]
[]
["References"]
["1. Positive cash balances indicative of minimum compliance - subject to 2"]
["2. Deduct cash and investment applications (defined) from cash balances"]
["3. Indicative of sufficient liquidity to meet average monthly operating payments"]
["4. Indicative of funded operational requirements"]
["5. Indicative of adherence to macro-economic targets (prior to 2003/04 revenue not available for high capacity municipalities and later for other capacity classifications)"]
["6. Realistic average cash collection forecasts as % of annual billed revenue"]
["7. Realistic average increase in debt impairment (doubtful debt) provision"]
["8. Indicative of planned capital expenditure level & cash payment timing"]
["9. Indicative of compliance with borrowing 'only' for the capital budget - should not exceed 100% unless refinancing"]
["10. Substantiation of National/Province allocations included in budget"]
["11. Indicative of realistic current arrear debtor collection targets (prior to 2003/04 revenue not available for high capacity municipalities and later for other capacity classifications)"]
["12. Indicative of realistic long term arrear debtor collection targets (prior to 2003/04 revenue not available for high capacity municipalities and later for other capacity classifications)"]
["13. Indicative of a credible allowance for repairs & maintenance of assets - functioning assets revenue protection"]
["14. Indicative of a credible allowance for asset renewal (requires analysis of asset renewal projects as % of total capital projects - detailed capital plan) - functioning assets revenue protection"]
["Supporting indicators"]
["% incr total service charges (incl prop rates)","18(1)a",null,null,0,0,0,0,0,0,0,0,0]
["% incr Property Tax","18(1)a",null,null,0,0,0,0,0,0,0,0,0]
["% incr Service charges - electricity revenue","18(1)a",null,null,0,0,0,0,0,0,0,0,0]
["% incr Service charges - water revenue","18(1)a",null,null,0,0,0,0,0,0,0,0,0]
["% incr Service charges - sanitation revenue","18(1)a",null,null,0,0,0,0,0,0,0,0,0]
["% incr Service charges - refuse revenue","18(1)a",null,null,0,0,0,0,0,0,0,0,0]
["% incr in ","18(1)a",null,null,0,0,0,0,0,0,0,0,0]
["Total billable revenue","18(1)a",null,0,0,0,0,0,0,0,0,0,0]
["Service charges",null,null,0,0,0,0,0,0,0,0,0,0]
["Property rates",null,null,0,0,0,0,0,0,0,0,0,0]
["Service charges - electricity revenue",null,null,0,0,0,0,0,0,0,0,0,0]
["Service charges - water revenue",null,null,0,0,0,0,0,0,0,0,0,0]
["Service charges - sanitation revenue",null,null,0,0,0,0,0,0,0,0,0,0]
["Service charges - refuse removal",null,null,0,0,0,0,0,0,0,0,0,0]
["Service charges - other",null,null,0,0,0,0,0,0,0,0,0,0]
["Rental of facilities and equipment",null,null,0,87109,72724.800000000003,93000,93000,93000,93000,100000,93000,93000]
["Capital expenditure excluding capital grant funding",null,null,173063.14,440000,0,-171550,343460,343460,343460,428100,260000,260000]
["Cash receipts from ratepayers","18(1)a",null,35781226,52666000,66355932,52789676,56794034.347826086,56794034.347826086,56794034.347826086,56649853,59363055.149999999,62321449.907499999]
["Ratepayer & Other revenue","18(1)a",null,40785886,49464916,68270104.629999995,52647926,56652284.347826086,56652284.347826086,56652284.347826086,56649853,59363055.149999999,62321449.907499999]
["Change in consumer debtors (current and non-current)",null,null,-2678053.6531822626,-3102690,-1429284,-2303690.0809064247,-2303690.0809064247,-2303690.0809064247,-2303696.0809064247,526341.32228342071,257591.05479900353,10019.877308998257]
["Operating and Capital Grant Revenue","18(1)a",null,28675773,31809261,37660584.820000008,43958750,47012293,47012293,47012293,43265000,42403000,43460000]
["Capital expenditure - total","20(1)(vi)",null,1056005,1335000,0,743800,1290300,1290300,1290300,428100,260000,260000]
["Capital expenditure - renewal","20(1)(vi)",null,0,0,0,0,0,0,null,0,0,0]
[]
["Supporting benchmarks"]
["Growth guideline maximum",null,null,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
["CPI guideline",null,null,4.2999999999999997E-2,3.9E-2,4.5999999999999999E-2,0.05,0.05,0.05,0.05,5.3999999999999999E-2,5.6000000000000001E-2,5.3999999999999999E-2]
["DoRA operating grants total MFY"]
["DoRA capital grants total MFY"]
["Provincial operating grants"]
["Provincial capital grants"]
["District Municipality grants"]
["Total gazetted/advised national, provincial and district grants",null,null,null,null,null,null,null,null,null,0,0,0]
["Average annual collection rate (arrears inclusive)"]
[]
["DoRA operating"]
["List operating grants"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,0,0,0]
["DoRA capital"]
["List capital grants"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,0,0,0]
["Trend"]
["Change in consumer debtors (current and non-current)",null,null,-2678053.6531822626,-3102690,-1429284,-2303696.0809064247,526341.32228342071,257591.05479900353,10019.877308998257,0,0,0]
[]
["Total Operating Revenue",null,null,69081786,81787405,106595708.95,97236676,104594577.34782609,104594577.34782609,104594577.34782609,101014853,102666055.15000001,106681449.9075]
["Total Operating Expenditure",null,null,68804477,42467276,100747305.23999998,96254787,103121982.79270001,103121982.79270001,103121982.79270001,100231945.59824999,103579665.28901874,109008858.59936827]
["Operating Performance Surplus/(Deficit)",null,null,277309,39320129,5848403.7100000232,981889,1472594.5551260859,1472594.5551260859,1472594.5551260859,782907.40175001323,-913610.13901872933,-2327408.6918682754]
["Cash and Cash Equivalents (30 June 2012)",null,null,null,null,null,null,null,null,null,5584764.2502811365]
["Revenue"]
["% Increase in Total Operating Revenue",null,null,null,0.18392140295851644,0.30332670354316782,-8.7799340538088355E-2,7.5670021338718876E-2,0,0,-3.4224760390032735E-2,1.6346132286110499E-2,3.9111220857111044E-2]
["% Increase in Property Rates Revenue",null,null,null,0,0,0,0,0,0,0,0,0]
["% Increase in Electricity Revenue",null,null,null,0,0,0,0,0,0,0,0,0]
["% Increase in Property Rates & Services Charges",null,null,null,0,0,0,0,0,0,0,0,0]
["Expenditure"]
["% Increase in Total Operating Expenditure",null,null,null,-0.38278324534027053,1.3723514839991144,-4.4591944462414296E-2,7.1343940459813265E-2,0,0,-2.8025423059016338E-2,3.3399727709437964E-2,5.2415629025257419E-2]
["% Increase in Employee Costs",null,null,null,-1,0,7.1458474169771607E-2,8.2388214875297155E-2,0,0,1.7860267809199096E-2,4.2170551588454917E-2,7.2051656563065281E-2]
["% Increase in Electricity Bulk Purchases",null,null,null,0,0,0,0,0,0,0,0,0]
["Average Cost Per Budgeted Employee Position (Remuneration)",null,null,null,null,258495.01637362636,305502.63636363635,null,null,null,344940.54686024837]
["Average Cost Per Councillor (Remuneration)",null,null,null,null,281439.03692307696,292000.92307692306,null,null,null,334836.37999999995]
["R&M % of PPE",null,null,0,0,0.45700000000000002,6.7000000000000004E-2,5.7000000000000002E-2,5.7000000000000002E-2,null,0.31900000000000001,0.34100000000000003,0.35599999999999998]
["Asset Renewal and R&M as a % of PPE",null,null,0,0,0.45,7.0000000000000007E-2,0.06,0.06,null,0.41,0.44,0.48]
["Debt Impairment % of Total Billable Revenue",null,null,0,0,0,0,0,0,0,0,0,0]
["Capital Revenue"]
["Internally Funded & Other (R'000)",null,null,173063.14,441000,0,0,0,0,0,428100,260000,260000]
["Borrowing (R'000)",null,null,0,0,0,0,0,0,0,0,0,0]
["Grant Funding and Other (R'000)",null,null,882941.86,895000,0,915350,946840,946840,946840,0,0,0]
["Internally Generated funds % of Non Grant Funding",null,null,1,1,0,0,0,0,0,1,1,1]
["Borrowing % of Non Grant Funding",null,null,0,0,0,0,0,0,0,0,0,0]
["Grant Funding % of Total Funding",null,null,0.83611522672714611,0.66991017964071853,0,1,1,1,1,0,0,0]
["Capital Expenditure"]
["Total Capital Programme (R'000)",null,null,1056005,1336000,0,1015350,1046840,1046840,1046840,428100,260000,260000]
["Asset Renewal",null,null,0,0,0,0,0,0,0,0,0,0]
["Asset Renewal % of Total Capital Expenditure",null,null,0,0,0,0,0,0,0,0,0,0]
["Cash"]
["Cash Receipts % of Rate Payer & Other",null,null,0.87729431696052895,1.0647142309915174,0.97196177389247984,1.0026924137524429,1.0025021056367243,1.0025021056367243,1.0025021056367243,1,1,1]
["Cash Coverage Ratio",null,null,0.66886108905228314,4.3714375305946298,1.0721017383601927,1.2455268611735573,1.4396685360698525,1.7282744151964162,1.7282744151964162,0.82185799064875842,0.68756890719654629,0.37357945342185828]
["Borrowing"]
[]
["Credit Rating (2009/10)",null,null,null,null,null,null,null,null,null,0]
["Capital Charges to Operating",null,null,1.6623918237180989E-4,2.0517138890660189E-2,7.6964946918713258E-4,1.1632668201738371E-4,1.0858014650967936E-4,1.0858014650967936E-4,1.0858014650967936E-4,0,0,0]
["Borrowing Receipts % of Capital Expenditure",null,null,-0.5861560121930065,0,0,0,0,0,0,-8.4765218406914283E-2,-0.146909121,-0.14674221353399999]
["Reserves"]
["Surplus/(Deficit)",null,null,16530234,17779613,17157087,10610809.449773503,10552015.004899587,10552015.004899587,10552015.004899587,12501219.57320511,11306822.818699127,8699242.0897847563]
["Free Services"]
["Free Basic Services as a % of Equitable Share",null,null,0,0,0,0,0,0,null,0,0,0]
["Free Services as a % of Operating Revenue \n(excl operational transfers)",null,null,0,0,0,0,0,0,null,0,0,0]
[]
["High Level Outcome of Funding Compliance"]
["Total Operating Revenue",null,null,69081786,81787405,106595708.95,97236676,104594577.34782609,104594577.34782609,104594577.34782609,101014853,102666055.15000001,106681449.9075]
["Total Operating Expenditure",null,null,68804477,42467276,100747305.23999998,96254787,103121982.79270001,103121982.79270001,103121982.79270001,100231945.59824999,103579665.28901874,109008858.59936827]
["Surplus/(Deficit) Budgeted Operating Statement",null,null,277309,39320129,5848403.7100000232,981889,1472594.5551260859,1472594.5551260859,1472594.5551260859,782907.40175001323,-913610.13901872933,-2327408.6918682754]
["Surplus/(Deficit) Considering Reserves and Cash Backing",null,null,16530234,17779613,17157087,10610809.449773503,10552015.004899587,10552015.004899587,10552015.004899587,12501219.57320511,11306822.818699127,8699242.0897847563]
["MTREF Funded (1) / Unfunded (0)",null,15,1,1,1,1,1,1,1,1,1,1]
["MTREF Funded ü / Unfunded û",null,15,"ü","ü","ü","ü","ü","ü","ü","ü","ü","ü"]
[]
["References"]
["15. Subject to figures provided in Schedule."]

{"sheet":"SA11","index":30,"n_rows":73,"n_cols":11,"rows_kept":73,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10],[1,1,3,1],[1,0,2,0]]}
["Choose name from list - Supporting Table SA11 Property rates summary",null,null,null,null,null,null,"NOT APPLICABLE - DISTRICT MUN"]
["Description","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
[null,null,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
[]
["Valuation:",1]
["Date of valuation:"]
["Financial year valuation used"]
["Municipal by-laws s6 in place? (Y/N)","2"]
["Municipal/assistant valuer appointed? (Y/N)"]
["Municipal partnership s38 used? (Y/N)"]
["No. of assistant valuers (FTE)",3]
["No. of data collectors (FTE)",3]
["No. of internal valuers (FTE)",3]
["No. of external valuers (FTE)",3]
["No. of additional valuers (FTE)",4]
["Valuation appeal board established? (Y/N)"]
["Implementation time of new valuation roll (mths)"]
["No. of properties",5]
["No. of sectional title values",5]
["No. of unreasonably difficult properties s7(2)"]
["No. of supplementary valuations"]
["No. of valuation roll amendments"]
["No. of objections by rate payers"]
["No. of appeals by rate payers"]
["No. of successful objections",8]
["No. of successful objections > 10%",8]
["Supplementary valuation"]
["Public service infrastructure value (Rm)",5]
["Municipality owned property value (Rm)"]
["Valuation reductions:"]
["Valuation reductions-public infrastructure (Rm)"]
["Valuation reductions-nature reserves/park (Rm)"]
["Valuation reductions-mineral rights (Rm)"]
["Valuation reductions-R15,000 threshold (Rm)"]
["Valuation reductions-public worship (Rm)"]
["Valuation reductions-other (Rm)"]
["Total valuation reductions:",null,0,0,0,0,0,0,0,0,0]
["Total value used for rating (Rm)",5]
["Total land value (Rm)",5]
["Total value of improvements (Rm)",5]
["Total market value (Rm)",5]
[]
["Rating:"]
["Residential rate used to determine rate for other categories? (Y/N)"]
["Differential rates used? (Y/N)",5]
["Limit on annual rate increase (s20)? (Y/N)"]
["Special rating area used? (Y/N)"]
["Phasing-in properties s21 (number)"]
["Rates policy accompanying budget? (Y/N)"]
["Fixed amount minimum value (R'000)"]
["Non-residential prescribed ratio s19? (%)"]
[]
["Rate revenue:"]
["Rate revenue budget (R '000)",6]
["Rate revenue expected to collect (R'000)",6]
["Expected cash collection rate (%)"]
["Special rating areas (R'000)",7]
["Rebates, exemptions - indigent (R'000)"]
["Rebates, exemptions - pensioners (R'000)"]
["Rebates, exemptions - bona fide farm. (R'000)"]
["Rebates, exemptions - other (R'000)"]
["Phase-in reductions/discounts (R'000)"]
["Total rebates,exemptns,reductns,discs (R'000)",null,0,0,0,0,0,0,0,0,0]
[]
["References"]
["1. All numbers to be expressed as whole numbers except FTEs and Rates in the Rand"]
["2. To give effect to rates policy"]
["3. Full Time Equivalent (FTE)  should be expressed to one decimal place and takes into account full time and part time staff"]
["4. Required to implement new system (FTE)"]
["5. Provide relevant information for historical comparisons. Must reconcile to the total of Table SA12"]
["6. Current and budget year must reconcile to Table A4 Budgeted Financial Performance (revenue and expenditure)"]
["7. Included in rate revenue budget"]
["8. In favour of the rate-payer"]

{"sheet":"SA12a","index":31,"n_rows":56,"n_cols":19,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
["Choose name from list - Supporting Table SA12a Property rates by category (current year)",null,null,null,null,null,null,null,null,null,null,null,null,"NOT APPLICABLE - DISTRICT MUN"]
["Description","Ref","Resi.","Indust.","Bus. & Comm.","Farm props.","State-owned ","Muni props.","Public service infra.","Private owned towns","Formal & Informal Settle.","Comm. Land","State trust land","Section 8(2)(n) (note 1)","Protect. Areas","National Monum/ts","Public benefit organs.","Mining Props."]
["Current Year 2019/20"]
["Valuation:"]
["No. of properties"]
["No. of sectional title property values"]
["No. of unreasonably difficult properties s7(2)"]
["No. of supplementary valuations"]
["Supplementary valuation (Rm)"]
["No. of valuation roll amendments"]
["No. of objections by rate-payers"]
["No. of appeals by rate-payers"]
["No. of appeals by rate-payers finalised"]
["No. of successful objections",5]
["No. of successful objections > 10%",5]
["Estimated no. of properties not valued"]
["Years since last valuation (select)"]
["Frequency of valuation (select)"]
["Method of valuation used (select)"]
["Base of valuation (select)"]
["Phasing-in properties s21 (number)"]
["Combination of rating types used? (Y/N)"]
["Flat rate used? (Y/N)"]
["Is balance rated by uniform rate/variable rate?"]
["Valuation reductions:"]
["Valuation reductions-public infrastructure (Rm)"]
["Valuation reductions-nature reserves/park (Rm)"]
["Valuation reductions-mineral rights (Rm)"]
["Valuation reductions-R15,000 threshold (Rm)"]
["Valuation reductions-public worship (Rm)"]
["Valuation reductions-other (Rm)",2]
["Total valuation reductions:"]
["Total value used for rating (Rm)",6]
["Total land value (Rm)",6]
["Total value of improvements (Rm)",6]
["Total market value (Rm)",6]
["Rating:"]
["Average rate",3]
["Rate revenue budget (R '000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Rate revenue expected to collect (R'000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Expected cash collection rate (%)",4]
["Special rating areas (R'000)"]
["Rebates, exemptions - indigent (R'000)"]
["Rebates, exemptions - pensioners (R'000)"]
["Rebates, exemptions - bona fide farm. (R'000)"]
["Rebates, exemptions - other (R'000)"]
["Phase-in reductions/discounts (R'000)"]
["Total rebates,exemptns,reductns,discs (R'000)"]
[]
["References"]
["1. Land & Assistance Act, Restitution of Land Rights, Communual Property Associations"]
["2. Include value of additional reductions is 'free' value greater than MPRA minimum."]
["3. Average rate - cents in  the Rand. Eg 10.26 cents in the Rand is 0.1026, expressed to 6 decimal places maximum"]
["4. Include arrears collections"]
["5. In favour of the rate-payer"]
["6. Provide relevant information for historical comparisons."]

{"sheet":"SA12b","index":32,"n_rows":56,"n_cols":19,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
["Choose name from list - Supporting Table SA12b Property rates by category (budget year)",null,null,null,null,null,null,null,null,null,null,null,null,"NOT APPLICABLE - DISTRICT MUN"]
["Description","Ref","Resi.","Indust.","Bus. & Comm.","Farm props.","State-owned ","Muni props.","Public service infra.","Private owned towns","Formal & Informal Settle.","Comm. Land","State trust land","Section 8(2)(n) (note 1)","Protect. Areas","National Monum/ts","Public benefit organs.","Mining Props."]
["Budget Year 2020/21"]
["Valuation:"]
["No. of properties"]
["No. of sectional title property values"]
["No. of unreasonably difficult properties s7(2)"]
["No. of supplementary valuations"]
["Supplementary valuation (Rm)"]
["No. of valuation roll amendments"]
["No. of objections by rate-payers"]
["No. of appeals by rate-payers"]
["No. of appeals by rate-payers finalised"]
["No. of successful objections",5]
["No. of successful objections > 10%",5]
["Estimated no. of properties not valued"]
["Years since last valuation (select)"]
["Frequency of valuation (select)"]
["Method of valuation used (select)"]
["Base of valuation (select)"]
["Phasing-in properties s21 (number)"]
["Combination of rating types used? (Y/N)"]
["Flat rate used? (Y/N)"]
["Is balance rated by uniform rate/variable rate?"]
["Valuation reductions:"]
["Valuation reductions-public infrastructure (Rm)"]
["Valuation reductions-nature reserves/park (Rm)"]
["Valuation reductions-mineral rights (Rm)"]
["Valuation reductions-R15,000 threshold (Rm)"]
["Valuation reductions-public worship (Rm)"]
["Valuation reductions-other (Rm)",2]
["Total valuation reductions:"]
["Total value used for rating (Rm)",6]
["Total land value (Rm)",6]
["Total value of improvements (Rm)",6]
["Total market value (Rm)",6]
["Rating:"]
["Average rate",3]
["Rate revenue budget (R '000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Rate revenue expected to collect (R'000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Expected cash collection rate (%)",4]
["Special rating areas (R'000)"]
["Rebates, exemptions - indigent (R'000)"]
["Rebates, exemptions - pensioners (R'000)"]
["Rebates, exemptions - bona fide farm. (R'000)"]
["Rebates, exemptions - other (R'000)"]
["Phase-in reductions/discounts (R'000)"]
["Total rebates,exemptns,reductns,discs (R'000)"]
[]
["References"]
["1. Land & Assistance Act, Restitution of Land Rights, Communual Property Associations"]
["2. Include value of additional reductions is 'free' value greater than MPRA minimum."]
["3. Average rate - cents in  the Rand. Eg 10.26 cents in the Rand is 0.1026, expressed to 6 decimal places maximum"]
["4. Include arrears collections"]
["5. In favour of the rate-payer"]
["6. Provide relevant information for historical comparisons."]

{"sheet":"SA13a","index":33,"n_rows":90,"n_cols":19,"rows_kept":90,"cut":false,"hidden":false,"merged":[[93,6,94,6],[93,0,94,0],[93,1,94,1],[93,2,94,2],[93,3,94,3],[93,4,94,4],[93,5,94,5],[1,6,2,6],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5]]}
["Choose name from list - Supporting Table SA13a Service Tariffs by category",null,null,null,null,null,"NOT APPLICABLE - DISTRICT MUN"]
["Description","Ref","Provide description of tariff structure where appropriate","2016/17","2017/18","2018/19","Current Year 2019/20","2020/21 Medium Term Revenue & Expenditure Framework"]
[null,null,null,null,null,null,null,"Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Property rates (rate in the Rand)",1]
["Residential properties"]
["Residential properties - vacant land"]
["Formal/informal settlements"]
["Small holdings"]
["Farm properties - used"]
["Farm properties - not used"]
["Industrial properties"]
["Business and commercial properties"]
["Communal land - residential"]
["Communal land - small holdings"]
["Communal land - farm property"]
["Communal land - business and commercial"]
["Communal land - other"]
["State-owned properties"]
["Municipal properties"]
["Public service infrastructure"]
["Privately owned towns serviced by the owner"]
["State trust land"]
["Restitution and redistribution properties"]
["Protected areas"]
["National monuments properties"]
[]
["Exemptions, reductions and rebates (Rands)"]
["Residential properties"]
["R15 000 threshhold rebate",null,null,15000,15000,15000,15000,15000,15000,15000]
["General residential rebate"]
["Indigent rebate or exemption"]
["Pensioners/social grants rebate or exemption "]
["Temporary relief rebate or exemption"]
[" Bona fide farmers rebate or exemption"]
["Other rebates or exemptions",2]
[]
["Water tariffs"]
["Domestic"]
["Basic charge/fixed fee (Rands/month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Service point - vacant land (Rands/month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Water usage - flat rate tariff (c/kl)"]
["Water usage - life line tariff",null,"(describe structure)"]
["Water usage - Block 1 (c/kl)",null," (fill in thresholds)"]
["Water usage - Block 2 (c/kl)",null," (fill in thresholds)"]
["Water usage - Block 3 (c/kl)",null," (fill in thresholds)"]
["Water usage - Block 4 (c/kl)",null," (fill in thresholds)"]
["Other",2]
[]
["Waste water tariffs"]
["Domestic"]
["Basic charge/fixed fee (Rands/month)"]
["Service point - vacant land (Rands/month)"]
["Waste water - flat rate tariff (c/kl)"]
["Volumetric charge - Block 1 (c/kl)",null,"(fill in structure)"]
["Volumetric charge - Block 2 (c/kl)",null,"(fill in structure)"]
["Volumetric charge - Block 3 (c/kl)",null,"(fill in structure)"]
["Volumetric charge - Block 4 (c/kl)",null,"(fill in structure)"]
["Other",2]
[]
["Electricity tariffs"]
["Domestic"]
["Basic charge/fixed fee (Rands/month)"]
["Service point - vacant land (Rands/month)"]
["FBE",null,"(how is this targeted?)"]
["Life-line tariff - meter",null,"(describe structure)"]
["Life-line tariff - prepaid",null,"(describe structure)"]
["Flat rate tariff - meter (c/kwh)"]
["Flat rate tariff - prepaid(c/kwh)"]
["Meter - IBT Block 1 (c/kwh)",null,"(fill in thresholds)"]
["Meter - IBT Block 2 (c/kwh)",null,"(fill in thresholds)"]
["Meter - IBT Block 3 (c/kwh)",null,"(fill in thresholds)"]
["Meter - IBT Block 4 (c/kwh)",null,"(fill in thresholds)"]
["Meter - IBT Block 5 (c/kwh)",null,"(fill in thresholds)"]
["Prepaid - IBT Block 1 (c/kwh)",null,"(fill in thresholds)"]
["Prepaid - IBT Block 2 (c/kwh)",null,"(fill in thresholds)"]
["Prepaid - IBT Block 3 (c/kwh)",null,"(fill in thresholds)"]
["Prepaid - IBT Block 4 (c/kwh)",null,"(fill in thresholds)"]
["Prepaid - IBT Block 5 (c/kwh)",null,"(fill in thresholds)"]
["Other",2]
[]
["Waste management tariffs"]
["Domestic"]
["Street cleaning charge"]
["Basic charge/fixed fee"]
["80l bin - once a week"]
["250l bin - once a week"]
[]
["References"]
["1. If properties are not rated or zero rated this must be indicated as such"]
["2.Please provide detailed descriptions on Sheet SA13b"]

{"sheet":"SA13b","index":34,"n_rows":50,"n_cols":19,"rows_kept":50,"cut":false,"hidden":false,"merged":[[94,0,95,0],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[94,1,95,1],[94,2,95,2],[94,3,95,3],[94,5,95,5],[94,6,95,6],[1,6,2,6],[1,5,2,5],[1,4,2,4],[94,4,95,4]]}
["Choose name from list - Supporting Table SA13b Service Tariffs by category - explanatory",null,null,null,null,null,"NOT APPLICABLE - DISTRICT MUN"]
["Description","Ref","Provide description of tariff structure where appropriate","2016/17","2017/18","2018/19","Current Year 2019/20","2020/21 Medium Term Revenue & Expenditure Framework"]
[null,null,null,null,null,null,null,"Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Exemptions, reductions and rebates (Rands)"]
["[Insert lines as applicable]"]
[]
[]
[]
[]
[]
[]
[]
[]
["Water tariffs"]
["[Insert blocks as applicable]",null," (fill in thresholds)"]
[null,null," (fill in thresholds)"]
[null,null," (fill in thresholds)"]
[null,null," (fill in thresholds)"]
[null,null," (fill in thresholds)"]
[null,null," (fill in thresholds)"]
[null,null," (fill in thresholds)"]
[null,null," (fill in thresholds)"]
[null,null," (fill in thresholds)"]
[null,null," (fill in thresholds)"]
[]
["Waste water tariffs"]
["[Insert blocks as applicable]",null,"(fill in structure)"]
[null,null,"(fill in structure)"]
[null,null,"(fill in structure)"]
[null,null,"(fill in structure)"]
[null,null,"(fill in structure)"]
[null,null,"(fill in structure)"]
[null,null,"(fill in structure)"]
[null,null,"(fill in structure)"]
[null,null,"(fill in structure)"]
[]
["Electricity tariffs"]
["[Insert blocks as applicable]",null,"(fill in thresholds)"]
[null,null,"(fill in thresholds)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"(fill in thresholds)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"(fill in thresholds)"]
[null,null,"(fill in thresholds)"]
[null,null,"(fill in thresholds)"]
[null,null,"(fill in thresholds)"]
[null,null,"(fill in thresholds)"]
[null,null,"(fill in thresholds)"]
[null,null,"(fill in thresholds)"]
[null,null,"(fill in thresholds)"]
[null,null,"(fill in thresholds)"]
[null,null,"(fill in thresholds)"]

{"sheet":"SA14","index":35,"n_rows":54,"n_cols":12,"rows_kept":54,"cut":false,"hidden":false,"merged":[[1,1,3,1],[1,5,1,7],[1,0,2,0]]}
["Choose name from list - Supporting Table SA14 Household bills",null,null,null,null,null,null,null,"NOT APPLICABLE - DISTRICT MUN"]
["Description","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
[null,null,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Budget Year 2020/21","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Rand/cent",null,null,null,null,null,null,null,"% incr."]
["Monthly Account for Household - 'Middle Income Range'",1]
["Rates and services charges:"]
["Property rates"]
["Electricity: Basic levy"]
["Electricity: Consumption"]
["Water: Basic levy"]
["Water: Consumption"]
["Sanitation"]
["Refuse removal"]
["Other"]
["sub-total",null,0,0,0,0,0,0,0,0,0,0]
["VAT on Services"]
["Total large household bill:",null,0,0,0,0,0,0,0,0,0,0]
["% increase/-decrease",null,null,0,0,0,0,0,null,0,0,0]
[]
["Monthly Account for Household - 'Affordable Range' ",2]
["Rates and services charges:"]
["Property rates"]
["Electricity: Basic levy"]
["Electricity: Consumption"]
["Water: Basic levy"]
["Water: Consumption"]
["Sanitation"]
["Refuse removal"]
["Other"]
["sub-total",null,0,0,0,0,0,0,0,0,0,0]
["VAT on Services"]
["Total small household bill:",null,0,0,0,0,0,0,0,0,0,0]
["% increase/-decrease",null,null,0,0,0,0,0,null,0,0,0]
[null,null,null,null,0,0,0,0]
["Monthly Account for Household - 'Indigent' Household receiving free basic services",3]
["Rates and services charges:"]
["Property rates",null,null,null,null,null,null,null,""]
["Electricity: Basic levy",null,null,null,null,null,null,null,""]
["Electricity: Consumption",null,null,null,null,null,null,null,""]
["Water: Basic levy",null,null,null,null,null,null,null,""]
["Water: Consumption",null,null,null,null,null,null,null,""]
["Sanitation",null,null,null,null,null,null,null,""]
["Refuse removal",null,null,null,null,null,null,null,""]
["Other",null,null,null,null,null,null,null,""]
["sub-total",null,0,0,0,0,0,0,0,0,0,0]
["VAT on Services",null,null,null,null,null,null,null,""]
["Total small household bill:",null,0,0,0,0,0,0,0,0,0,0]
["% increase/-decrease",null,null,0,0,0,0,0,null,0,0,0]
[]
["References"]
["1. Use as basis property value of R700 000, 1 000 kWh electricity and 30kl water"]
["2. Use as basis property value  of R500 000 and R700 000, 500 kWh electricity and 25kl water"]
["3. Use as basis property value of R 300 000, 350kWh electricity and 20kl water (50 kWh electricity and 6 kl water free)"]
["4. Note this is for a SINGLE household."]

{"sheet":"SA15","index":36,"n_rows":36,"n_cols":11,"rows_kept":36,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10],[1,1,3,1],[1,0,2,0]]}
["Choose name from list - Supporting Table SA15 Investment particulars by type"]
["Investment type","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
[null,null,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["R thousand"]
["Parent municipality"]
["Securities - National Government"]
["Listed Corporate Bonds"]
["Deposits - Bank",null,null,null,null,null,null,null,4000000,5000000,6000000]
["Deposits - Public Investment Commissioners"]
["Deposits - Corporation for Public Deposits"]
["Bankers Acceptance Certificates"]
["Negotiable Certificates of Deposit - Banks"]
["Guaranteed Endowment Policies (sinking)"]
["Repurchase Agreements - Banks"]
["Municipal Bonds"]
[]
["Municipality sub-total",1,0,0,0,0,0,0,4000000,5000000,6000000]
[]
["Entities"]
["Securities - National Government"]
["Listed Corporate Bonds"]
["Deposits - Bank"]
["Deposits - Public Investment Commissioners"]
["Deposits - Corporation for Public Deposits"]
["Bankers Acceptance Certificates"]
["Negotiable Certificates of Deposit - Banks"]
["Guaranteed Endowment Policies (sinking)"]
["Repurchase Agreements - Banks"]
[]
["Entities sub-total",null,0,0,0,0,0,0,0,0,0]
[]
["Consolidated total:",null,0,0,0,0,0,0,4000000,5000000,6000000]
[]
["References"]
["1. Total investments must reconcile to Budgeted Financial Position ('current' call investment deposits plus 'non-current' investments)"]
["check investment balance",null,0,0,0,0,0,0,4000000,5000000,6000000]

{"sheet":"SA16","index":37,"n_rows":32,"n_cols":15,"rows_kept":32,"cut":false,"hidden":false,"merged":[[1,3,2,3],[1,9,2,9],[2,10,2,14]]}
["Choose name from list - Supporting Table SA16 Investment particulars by maturity"]
["Investments by Maturity","Ref","Period of Investment","Type of Investment","Capital Guarantee\n(Yes/ No)","Variable or Fixed interest rate","Interest Rate ᶟ","Commission Paid (Rands)","Commission Recipient","Expiry date of investment","Opening balance","Interest to be realised","Partial / Premature Withdrawal (4)","Investment Top Up","Closing Balance"]
["Name of institution & investment ID",1,"Yrs/Months"]
["Parent municipality"]
["Nedbank",null,12,"Call deposit","Yes",7.34,7.34,"N/A","N?A","30/06/2021",4500000,1100000,-3000000,1400000,4000000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Municipality sub-total",null,null,null,null,null,null,null,null,null,4500000,null,-3000000,1400000,4000000]
[]
["Entities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Entities sub-total",null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[]
["TOTAL INVESTMENTS AND INTEREST",1,null,null,null,null,null,null,null,null,4500000,null,-3000000,1400000,4000000]
[]
["References"]
["1. Total investments must reconcile to all items in Table SA15 for the Current Year (30 June)"]
["2. List investments in expiry date order"]
["3. If 'variable' is selected in column F, input interest rate range"]
["4. Withdrawals to be entered as negative"]
["check"]
[null,null,null,null,null,null,null,null,null,null,null,null,"`"]

{"sheet":"SA17","index":38,"n_rows":71,"n_cols":45,"rows_kept":71,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10]]}
["Choose name from list - Supporting Table SA17 Borrowing"]
["Borrowing - Categorised by type","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
["R thousand",null,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Parent municipality"]
["Annuity and Bullet Loans"]
["Long-Term Loans (non-annuity)"]
["Local registered stock"]
["Instalment Credit"]
["Financial Leases",null,157579,4665917,129170,129170,129170,129170,92882.01,54685.638539999993,16532.663021159995]
["PPP liabilities"]
["Finance Granted By Cap Equipment Supplier"]
["Marketable Bonds"]
["Non-Marketable Bonds"]
["Bankers Acceptances"]
["Financial derivatives"]
["Other Securities"]
["Municipality sub-total",1,157579,4665917,129170,129170,129170,129170,92882.01,54685.638539999993,16532.663021159995]
[]
["Entities"]
["Annuity and Bullet Loans"]
["Long-Term Loans (non-annuity)"]
["Local registered stock"]
["Instalment Credit"]
["Financial Leases"]
["PPP liabilities"]
["Finance Granted By Cap Equipment Supplier"]
["Marketable Bonds"]
["Non-Marketable Bonds"]
["Bankers Acceptances"]
["Financial derivatives"]
["Other Securities"]
["Entities sub-total",1,0,0,0,0,0,0,0,0,0]
[]
["Total Borrowing",1,157579,4665917,129170,129170,129170,129170,92882.01,54685.638539999993,16532.663021159995]
[]
["Unspent Borrowing - Categorised by type"]
["Parent municipality"]
["Long-Term Loans (annuity/reducing balance)"]
["Long-Term Loans (non-annuity)"]
["Local registered stock"]
["Instalment Credit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,439005000,null,539442200]
["Financial Leases"]
["PPP liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,1834701353,null,1241876995]
["Finance Granted By Cap Equipment Supplier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,839041298,null,440387617]
["Marketable Bonds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,976543638,null,782372961]
["Non-Marketable Bonds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19116417,null,19116417]
["Bankers Acceptances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2273706353,null,1781319195]
["Financial derivatives",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180259232,null,140396729]
["Other Securities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125005000,null,100442200]
["Municipality sub-total",1,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40341797,null,38954529]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14912435,null,1000000]
["Entities"]
["Long-Term Loans (annuity/reducing balance)"]
["Long-Term Loans (non-annuity)"]
["Local registered stock"]
["Instalment Credit"]
["Financial Leases"]
["PPP liabilities"]
["Finance Granted By Cap Equipment Supplier"]
["Marketable Bonds"]
["Non-Marketable Bonds"]
["Bankers Acceptances"]
["Financial derivatives"]
["Other Securities"]
["Entities sub-total",1,0,0,0,0,0,0,0,0,0]
[]
["Total Unspent Borrowing",1,0,0,0,0,0,0,0,0,0]
[]
["References"]
["1. Total borrowing must reconcile to Budgeted Financial Position (Borrowing - non-current)"]
["check borrowing balance",null,56212,4575747,108502,39000,39000,39000,39000,39000,16532.663021159995]

{"sheet":"SA18","index":39,"n_rows":61,"n_cols":11,"rows_kept":61,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10]]}
["Choose name from list - Supporting Table SA18 Transfers and grant receipts"]
["Description","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
["R thousand",null,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["RECEIPTS:","1, 2"]
[]
["Operating Transfers and Grants"]
["National Government:",null,19361164,26857000,0,34908000,34908000,34908000,36475000,37040000,37985000]
["Local Government Equitable Share","",15186919,22595000,null,30642000,30642000,30642000,31965000,33485000,34811000]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
["Rural Roads Asset Management System",null,1226076,1917000,null,2035000,2035000,2035000,1948000,2055000,2174000]
["Local government Financial Management Grant",null,1748000,1250000,null,1000000,1000000,1000000,1000000,1000000,1000000]
["Expanded Public Works Programme",null,1200169,1095000,null,1231000,1231000,1231000,1262000]
["Municipal Systems Improvement",null,0,0,null,null,null,null,300000,500000,0]
[]
["Provincial Government:",null,334956,2951000,0,1759000,4802543,4802543,2750000,2323000,2435000]
["Western Cape Financial Management Support Grant","",334956,1775000,null,280000,1568819,1568819,400000,0,0]
["Western Cape Financial Management Capacity Building Grant","",0,240000,null,379000,645766,645766]
["Safety Initiation Implimentation - WOSA","",null,0,null,1100000,2100000,2100000,2100000,2323000,2435000]
["Disaster Management","",null,870000,null,null,350000,350000]
["LG Graduate Internship Grant          ",null,null,66000,null,null,137958,137958]
["Municipal Drought Support",null,null,null,null,null,null,null,250000]
["District Municipality:",null,0,0,0,0,0,0,0,0,0]
["  [insert description]"]
[]
["Other grant providers:",null,2739276,2648925,0,7190000,7200000,7200000,4240000,3040000,3040000]
["1% AUDIT FEE FROM NATIONAL TREASURY",null,null,null,null,3000000,3000000,3000000,3200000,3000000,3000000]
["LGSETA",null,1307146,1368000,null,2850000,2850000,2850000]
["LGSETA MANDATORY GRANT",null,null,null,null,40000,50000,50000,40000,40000,40000]
["CHIETA",null,314514,1033614,null,1300000,1300000,1300000,1000000]
["Doringveld",null,1117616,247311]
["Total Operating Transfers and Grants",5,22435396,32456925,0,43857000,46910543,46910543,43465000,42403000,43460000]
[]
["Capital Transfers and Grants"]
["National Government:",null,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
["  Other capital transfers/grants [insert desc]"]
["Provincial Government:",null,0,800000,0,0,0,0,0,0,0]
["Fire department capacity building",null,null,800000,null,null,null,null,null,null,0]
["District Municipality:",null,0,0,0,0,0,0,0,0,0]
["  [insert description]"]
[]
["Other grant providers:",null,0,0,0,0,0,0,0,0,0]
["1% AUDIT FEE FROM NATI"]
[]
["Total Capital Transfers and Grants",5,0,800000,0,0,0,0,0,0,0]
["TOTAL RECEIPTS OF TRANSFERS & GRANTS",null,22435396,33256925,0,43857000,46910543,46910543,43465000,42403000,43460000]
["References"]
["1. Each transfer/grant is listed by name as gazetted together with the name of the transferring department or municipality, donor or other organisation"]
["2. Amounts actually RECEIVED; not revenue recognised (objective is to confirm grants transferred)"]
["3. Replacement of RSC levies"]
["4. Housing subsidies for housing where ownership transferred to organisations or persons outside the control of the municipality"]
["5. Total transfers and grants must reconcile to Budgeted Cash Flows"]
["6. Motor vehicle licensing refunds to be included under 'agency' services (Not Grant Receipts)"]

{"sheet":"SA19","index":40,"n_rows":53,"n_cols":11,"rows_kept":53,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10]]}
["Choose name from list - Supporting Table SA19 Expenditure on transfers and grant programme"]
["Description","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
["R thousand",null,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["EXPENDITURE:",1]
[]
["Operating expenditure of Transfers and Grants"]
["National Government:",null,19361164,26900087,0,34908000,34908000,34908000,36475000,37040000,37985000]
["Local Government Equitable Share",null,15186919,22595000,null,30642000,30642000,30642000,31965000,33485000,34811000]
["Rural Roads Asset Management System",null,1226076,1940088,null,2035000,2035000,2035000,1948000,2055000,2174000]
["Local government Financial Management Grant",null,1748000,1250000,null,1000000,1000000,1000000,1000000,1000000,1000000]
["Expanded Public Works Programme",null,1200169,1114999,null,1231000,1231000,1231000,1262000]
["Municipal Systems Improvement",null,0,0,null,null,null,null,300000,500000,0]
[""]
[0]
["Provincial Government:",null,334956,2792681,0,1759000,4802543,4802543,2750000,2323000,2435000]
["Western Cape Financial Management Support Grant",null,334956,2248571,null,280000,1568819,1568819,400000,0,0]
["Western Cape Financial Management Capacity Building Grant",null,0,198236,null,379000,645766,645766]
["Safety Initiation Implimentation - WOSA",null,0,0,null,1100000,2100000,2100000,2100000,2323000,2435000]
["Disaster Management",null,0,286183,null,null,350000,350000]
["LG Graduate Internship Grant          ",null,0,59691,null,null,137958,137958]
["Municipal Drought Support",null,null,null,null,null,null,null,250000]
["District Municipality:",null,0,0,0,0,0,0,0,0,0]
["  [insert description]"]
[]
["Other grant providers:",null,2739276,1125266,0,7190000,7200000,7200000,4240000,3040000,3040000]
["1% AUDIT FEE FROM NATIONAL TREASURY",null,null,null,null,3000000,3000000,3000000,3200000,3000000,3000000]
["LGSETA",null,1307146,302000,null,2850000,2850000,2850000]
["LGSETA MANDATORY GRANT",null,null,null,null,40000,50000,50000,40000,40000,40000]
["Doringveld",null,1117616,247311,null,1300000,1300000,1300000,1000000]
["CHIETA",null,314514,575955]
["Total operating expenditure of Transfers and Grants:",null,22435396,30818034,0,43857000,46910543,46910543,43465000,42403000,43460000]
[]
["Capital expenditure of Transfers and Grants"]
["National Government:",null,0,0,0,0,0,0,0,0,0]
[""]
[""]
[""]
[""]
[""]
["  Other capital transfers/grants [insert desc]"]
["Provincial Government:",null,0,991224,0,0,0,0,0,0,0]
["Fire department capacity building",null,0,991224,0,null,null,null,null,null,0]
["District Municipality:",null,0,0,0,0,0,0,0,0,0]
["  [insert description]"]
[]
["Other grant providers:",null,0,0,0,0,0,0,0,0,0]
["1% AUDIT FEE FROM NATI"]
[]
["Total capital expenditure of Transfers and Grants",null,0,991224,0,0,0,0,0,0,0]
[]
["TOTAL EXPENDITURE OF TRANSFERS AND GRANTS",null,22435396,31809258,0,43857000,46910543,46910543,43465000,42403000,43460000]
["References"]
["1. Expenditure must be separately listed for each transfer or grant received or recognised"]

{"sheet":"SA20","index":41,"n_rows":60,"n_cols":11,"rows_kept":60,"cut":false,"hidden":false,"merged":[[56,0,56,10],[1,5,1,7],[1,8,1,10],[54,0,54,10],[55,0,55,10]]}
["DC5 Central Karoo - Supporting Table SA20 Reconciliation of transfers, grant receipts and unspent funds"]
["Description","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
["R thousand",null,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Operating transfers and grants:","1,3"]
["National Government:"]
["Balance unspent at beginning of the year"]
["Current year receipts",null,19361164,26857000,null,34908000,34908000,34908000,36475000,37040000,37985000]
["Conditions met - transferred to revenue",null,19361164,26857000,0,34908000,34908000,34908000,36475000,37040000,37985000]
["Conditions still to be met - transferred to liabilities"]
["Provincial Government:"]
["Balance unspent at beginning of the year"]
["Current year receipts",null,334956,2951000,null,1759000,4802543,4802543,2750000,2323000,2435000]
["Conditions met - transferred to revenue",null,334956,2951000,0,1759000,4802543,4802543,2750000,2323000,2435000]
["Conditions still to be met - transferred to liabilities"]
["District Municipality:"]
["Balance unspent at beginning of the year"]
["Current year receipts"]
["Conditions met - transferred to revenue",null,0,0,0,0,0,0,0,0,0]
["Conditions still to be met - transferred to liabilities"]
["Other grant providers:"]
["Balance unspent at beginning of the year"]
["Current year receipts",null,2739276,2648925,0,7190000,7200000,7200000,4240000,3040000,3040000]
["Conditions met - transferred to revenue",null,2739276,2648925,0,7190000,7200000,7200000,4240000,3040000,3040000]
["Conditions still to be met - transferred to liabilities"]
["Total operating transfers and grants revenue",null,22435396,32456925,0,43857000,46910543,46910543,43465000,42403000,43460000]
["Total operating transfers and grants - CTBM",2,0,0,0,0,0,0,0,0,0]
[]
["Capital transfers and grants:","1,3"]
["National Government:"]
["Balance unspent at beginning of the year"]
["Current year receipts"]
["Conditions met - transferred to revenue",null,0,0,0,0,0,0,0,0,0]
["Conditions still to be met - transferred to liabilities"]
["Provincial Government:"]
["Balance unspent at beginning of the year",null,null,null,null,0,0,0]
["Current year receipts",null,null,null,null,0,0,0]
["Conditions met - transferred to revenue",null,0,0,0,0,0,0,0,0,0]
["Conditions still to be met - transferred to liabilities"]
["District Municipality:"]
["Balance unspent at beginning of the year"]
["Current year receipts"]
["Conditions met - transferred to revenue",null,0,0,0,0,0,0,0,0,0]
["Conditions still to be met - transferred to liabilities"]
["Other grant providers:"]
["Balance unspent at beginning of the year"]
["Current year receipts"]
["Conditions met - transferred to revenue",null,0,0,0,0,0,0,0,0,0]
["Conditions still to be met - transferred to liabilities"]
["Total capital transfers and grants revenue",null,0,0,0,0,0,0,0,0,0]
["Total capital transfers and grants - CTBM",2,0,0,0,0,0,0,0,0,0]
[]
["TOTAL TRANSFERS AND GRANTS REVENUE",null,22435396,32456925,0,43857000,46910543,46910543,43465000,42403000,43460000]
["TOTAL TRANSFERS AND GRANTS - CTBM",null,0,0,0,0,0,0,0,0,0]
["References"]
["1. Total capital transfers and grants revenue must reconcile to Budgeted Financial Performance and Financial Position; total recurrent grants revenue must reconcile to Budgeted Financial Performance"]
["2. CTBM = conditions to be met"]
["3. National Treasury database will require this reconciliation for each transfer/grant"]
[]
["Check opex",null,-5357435,647664,-37579063.470000006,-101750,-101750,-101750,0,0,0]
["Check capex",null,-882941.86,-895000,0,-915350,-946840,-946840,0,0,0]

{"sheet":"SA21","index":42,"n_rows":71,"n_cols":12,"rows_kept":71,"cut":false,"hidden":false,"merged":[[1,9,1,11],[1,5,1,8]]}
["Choose name from list - Supporting Table SA21 Transfers and grants made by the municipality",null,null,null,null,null,null,null,"NOT APPLICABLE "]
["Description","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
["R thousand",null,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Pre-audit outcome","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
[]
["Cash Transfers to other municipalities"]
["Insert description",1,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Total Cash Transfers To Municipalities:",null,0,0,0,0,0,0,0,0,0,0]
[]
["Cash Transfers to Entities/Other External Mechanisms"]
["Insert description",2,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Total Cash Transfers To Entities/Ems'",null,0,0,0,0,0,0,0,0,0,0]
[]
["Cash Transfers to other Organs of State"]
["Insert description",3,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Total Cash Transfers To Other Organs Of State:",null,0,0,0,0,0,0,0,0,0,0]
[]
["Cash Transfers to Organisations"]
["Insert description",null,0,0,0,0,0,0,0,0,0,0]
[]
["Total Cash Transfers To Organisations",null,0,0,0,0,0,0,0,0,0,0]
[]
["Cash Transfers to Groups of Individuals"]
["Insert description",null,0,0,0,0,0,0,0,0,0,0]
[]
["Total Cash Transfers To Groups Of Individuals:",null,0,0,0,0,0,0,0,0,0,0]
["TOTAL CASH TRANSFERS AND GRANTS",6,0,0,0,0,0,0,0,0,0,0]
[]
["Non-Cash Transfers to other municipalities"]
["Insert description",1,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Total Non-Cash Transfers To Municipalities:",null,0,0,0,0,0,0,0,0,0,0]
[]
["Non-Cash Transfers to Entities/Other External Mechanisms"]
["Insert description",2,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Total Non-Cash Transfers To Entities/Ems'",null,0,0,0,0,0,0,0,0,0,0]
[]
["Non-Cash Transfers to other Organs of State"]
["Insert description",3,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Total Non-Cash Transfers To Other Organs Of State:",null,0,0,0,0,0,0,0,0,0,0]
[]
["Non-Cash Grants to Organisations"]
["Insert description",4,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Total Non-Cash Grants To Organisations",null,0,0,0,0,0,0,0,0,0,0]
[]
["Groups of Individuals"]
["Insert description",5,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Total Non-Cash Grants To Groups Of Individuals:",null,0,0,0,0,0,0,0,0,0,0]
["TOTAL NON-CASH TRANSFERS AND GRANTS",null,0,0,0,0,0,0,0,0,0,0]
["TOTAL TRANSFERS AND GRANTS",6,0,0,0,0,0,0,0,0,0,0]
["References"]
["1. Insert description listed by municipal name and demarcation code of recipient"]
["2. Insert description of each entity or external mechanism (an external mechanism may be provided with resources to ensure a minimum level of service)"]
["3. Insert description of each Organ of State (e.g. transfer to electricity provider to compensate for FBS provided)"]
["4. Insert description of each other organisation (e.g. charity)"]
["5 Insert description of each other organisation (e.g. the aged, child-headed households)"]
["6. All descriptions should separate transfers for 'capital purposes' and 'operating purposes'"]

{"sheet":"SA22","index":43,"n_rows":120,"n_cols":11,"rows_kept":120,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10]]}
["Choose name from list - Supporting Table SA22 Summary councillor and staff benefits"]
["Summary of Employee and Councillor remuneration","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
["R thousand",null,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
[null,1,"A","B","C","D","E","F","G","H","I"]
["Councillors (Political Office Bearers plus Other)"]
["Basic Salaries and Wages",null,2994603,3550046,3658707.4800000004,3796012.3200000003,3986012.3200000003,3986012.3200000003,4352872.9399999995,4693051.9513999997,4951783.0931599997]
["Pension and UIF Contributions",null,35670,0,0,null,null,null,0,0,0]
["Medical Aid Contributions",null,580385,0,0,null,null,null,0,0,0]
["Motor Vehicle Allowance",null,0,0,0,null,null,null,0,0,0]
["Cellphone Allowance",null,0,0,0,null,null,null,0,0,0]
["Housing Allowances",null,0,0,0,null,null,null,0,0,0]
["Other benefits and allowances",null,0,0,null,null,null,null,0,0,0]
["Sub Total - Councillors",null,3610658,3550046,3658707.4800000004,3796012.3200000003,3986012.3200000003,3986012.3200000003,4352872.9399999995,4693051.9513999997,4951783.0931599997]
["% increase",4,null,-1.6786967915543349E-2,3.0608470988826797E-2,3.7528236611033883E-2,5.0052524592438585E-2,0,9.2037001029640297E-2,7.8150457430995024E-2,5.5130679233758917E-2]
[]
["Senior Managers of the Municipality",2]
["Basic Salaries and Wages",null,868639,2553125,2725263.0500000003,1388731,1371857,1371857,3701574.3200000003,4298445.7439062493,4674559.7464980455]
["Pension and UIF Contributions",null,8361,398729,104625.72,5355,5355,5355,103882.375,154222.08281250001,154591.51505859374]
["Medical Aid Contributions",null,18678,0,61230,0,0,0,0,0,0]
["Overtime",null,6692,0,1738.24,0,0,0,0,0,0]
["Performance Bonus",null,0,0,-136182.01999999999,342914,300000,300000,345000,361531.24999999994,407227.73437499988]
["Motor Vehicle Allowance",3,401984,700288,235069.5,0,0,0,0,0,0]
["Cellphone Allowance",3,10565,71800,51900,77066,37878.75,37878.75,0,99343.124999999971,108035.64843749997]
["Housing Allowances",3,0,0,0,0,0,0,0,0,0]
["Other benefits and allowances",3,0,212973,29250,110998.75,144481.66800000001,144481.66800000001,254257.49999999997,311984.71874999994,339283.3816406249]
["Payments in lieu of leave",null,0,0,0,0,0,0,0,0,0]
["Long service awards",null,0,0,0,0,0,0,0,0,0]
["Post-retirement benefit obligations",6,0,0,0,0,0,0,0,0,0]
["Sub Total - Senior Managers of Municipality",null,1314919,3936915,3072894.4900000007,1925064.75,1859572.4180000001,1859572.4180000001,4404714.1950000003,5225526.9204687495,5683698.0260097645]
["% increase",4,null,1.9940361345451696,-0.21946638675206331,-0.37353372975718424,-3.4020846311792807E-2,0,1.368670427870371,0.18634869122734288,8.7679407744762905E-2]
[]
["Other Municipal Staff"]
["Basic Salaries and Wages",null,24060565,29475439,31448134.200000007,36124825,38853044.3112,38853044.3112,37603867.906999998,37967347.352524988,40628401.000757322]
["Pension and UIF Contributions",null,3642437,6546018,4882380.8799999971,6066869,6275487.1292000003,6275487.1292000003,5680944.0514999963,5973696.2139937477,6388595.4484103937]
["Medical Aid Contributions",null,1997212,0,3055854.01,1469197,1465484.514,1465484.514,1513316.5499999998,1626614.5305937498,1755822.0945339841]
["Overtime",null,410558,1107877,1536706.8199999998,1706006,2394959.2000000002,2394959.2000000002,1458354.55675,1458354.55675,1685310.9846442186]
["Performance Bonus",null,1958060,0,0,0,0,0,0,0,0]
["Motor Vehicle Allowance",3,610268,1584291,685833.28999999992,1193955,1032334.1264,1032334.1264,921048.12749999994,997716.00534374965,1080798.0350003904]
["Cellphone Allowance",3,0,0,25350,68734,21672,21672,154196.25,167267.15624999997,181450.17187499994]
["Housing Allowances",3,249859,269191,292162.39999999997,357909.25,416533.83639999997,416533.83639999997,458280.45649999997,495395.46910624992,535534.20576523431]
["Other benefits and allowances",3,920587,0,1825054.1000000006,933374,1092076.8382000001,1092076.8382000001,2066834.9564999999,2624531.5002687499,2833643.2584978901]
["Payments in lieu of leave",null,0,176747,35122.869999999995,40001,69790.406799999997,69790.406799999997,770056.56675,827810.80925625004,889896.61995046888]
["Long service awards",null,19431,127776,-137998,122000,180000,180000,165363.62849999999,217244.33813749999,191362.91154468746]
["Post-retirement benefit obligations",6,224806,79243,315639,400000,900000,900000,326250,173390.375,0]
["Sub Total - Other Municipal Staff",null,34093783,39366582,43964239.57,48482870.25,52701382.362200014,52701382.362200014,51118513.050999992,52529368.307224989,56170814.730979592]
["% increase",4,null,0.15465573298216873,0.11679087531653121,0.10277968467543763,8.7010362432080157E-2,0,-3.0034682967544524E-2,2.7599692792656505E-2,6.9322105730590833E-2]
[]
["Total Parent Municipality",null,39019360,46853543,50695841.539999999,54203947.32,58546967.100200012,58546967.100200012,59876100.18599999,62447947.179093733,66806295.850149356]
[null,null,null,0.20077681950703452,8.2006573974565899E-2,6.9199083661172445E-2,8.0123680929738095E-2,0,2.2701997244797267E-2,4.2952813979275861E-2,6.9791704418343148E-2]
[]
["Board Members of Entities"]
["Basic Salaries and Wages"]
["Pension and UIF Contributions"]
["Medical Aid Contributions"]
["Overtime"]
["Performance Bonus"]
["Motor Vehicle Allowance",3]
["Cellphone Allowance",3]
["Housing Allowances",3]
["Other benefits and allowances",3]
["Board Fees"]
["Payments in lieu of leave"]
["Long service awards"]
["Post-retirement benefit obligations",6]
["Sub Total - Board Members of Entities",null,0,0,0,0,0,0,0,0,0]
["% increase",4,null,0,0,0,0,0,0,0,0]
[]
["Senior Managers of Entities"]
["Basic Salaries and Wages"]
["Pension and UIF Contributions"]
["Medical Aid Contributions"]
["Overtime"]
["Performance Bonus"]
["Motor Vehicle Allowance",3]
["Cellphone Allowance",3]
["Housing Allowances",3]
["Other benefits and allowances",3]
["Payments in lieu of leave"]
["Long service awards"]
["Post-retirement benefit obligations",6]
["Sub Total - Senior Managers of Entities",null,0,0,0,0,0,0,0,0,0]
["% increase",4,null,0,0,0,0,0,0,0,0]
[]
["Other Staff of Entities"]
["Basic Salaries and Wages"]
["Pension and UIF Contributions"]
["Medical Aid Contributions"]
["Overtime"]
["Performance Bonus"]
["Motor Vehicle Allowance",3]
["Cellphone Allowance",3]
["Housing Allowances",3]
["Other benefits and allowances",3]
["Payments in lieu of leave"]
["Long service awards"]
["Post-retirement benefit obligations",6]
["Sub Total - Other Staff of Entities",null,0,0,0,0,0,0,0,0,0]
["% increase",4,null,0,0,0,0,0,0,0,0]
[]
["Total Municipal Entities",null,0,0,0,0,0,0,0,0,0]
[]
["TOTAL SALARY, ALLOWANCES & BENEFITS",null,39019360,46853543,50695841.539999999,54203947.32,58546967.100200012,58546967.100200012,59876100.18599999,62447947.179093733,66806295.850149356]
["% increase",4,null,0.20077681950703452,8.2006573974565899E-2,6.9199083661172445E-2,8.0123680929738095E-2,0,2.2701997244797267E-2,4.2952813979275861E-2,6.9791704418343148E-2]
["TOTAL MANAGERS AND STAFF","5,7",35408702,43303497,47037134.060000002,50407935,54560954.780200012,54560954.780200012,55523227.245999992,57754895.227693737,61854512.75698936]
["References"]
["1. Include 'Loans and advances' where applicable if any reportable amounts until phased compliance with s164 of MFMA achieved"]
["2. s57 of the Systems Act"]
["3. In kind benefits (e.g. provision of living quarters) must be shown as the cost (full market value) to the municipality, as part of the relevant allowance"]
["4. B/A, C/B, D/C, E/C, F/C, G/D, H/D, I/D"]
["5. Must agree to the sub-total appearing on Table A1 (Employee costs)"]
["6. Includes pension payments and employer contributions to medical aid"]
["7. Correct as at 30 June"]
[]
["Column Definitions:"]
["A, B and C. Audited actual as per the audited financial statements. If audited amounts are unavailable, unaudited amounts must be provided with a note stating these are unaudited"]
["D. The original budget approved by council for the budget year."]
["E. The budget for the budget year as adjusted by council resolution in terms of section 28 of the MFMA."]
["F. An estimate of final actual amounts (pre audit) for the current year at the point in time of preparing the budget for the budget year. This may differ from E."]
["G. The amount to be appropriated for the budget year."]
["H and I. The indicative projection"]

{"sheet":"SA23","index":44,"n_rows":70,"n_cols":9,"rows_kept":70,"cut":false,"hidden":false,"merged":[[1,2,2,2],[1,5,2,5],[1,3,2,3],[1,6,2,6]]}
["Choose name from list - Supporting Table SA23 Salaries, allowances & benefits (political office bearers/councillors/senior managers)"]
["Disclosure of Salaries, Allowances & Benefits 1.","Ref","No.","Salary","\nContributions\n","Allowances","Performance  Bonuses","In-kind benefits","Total Package"]
["Rand per annum",null,null,null,"1.",null,null,null,"2."]
["Councillors",3]
["Speaker",4,null,941469.36,null,null,null,null,941469.36]
["Chief Whip",null,null,null,null,null,null,null,0]
["Executive Mayor",null,null,null,null,null,null,null,0]
["Deputy Executive Mayor",null,null,null,null,null,null,null,0]
["Executive Committee",null,null,1901730,null,null,null,null,1901730]
["Total for all other councillors",null,null,1509673.58,null,null,null,null,1509673.58]
["Total Councillors",8,0,4352872.9399999995,0,0,null,null,4352872.9399999995]
[]
["Senior Managers of the Municipality",5]
["Municipal Manager (MM)",null,null,1564516,null,null,null,null,1564516]
["Chief Finance Officer",null,null,1243941,null,null,null,null,1243941]
["Director: Corporate Services",null,null,1596258,null,null,null,null,1596258]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[]
["List of each offical with packages >= senior manager"]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
["Total Senior Managers of the Municipality","8,10",0,4404715,0,0,0,null,4404715]
[]
["A Heading for Each Entity","6,7"]
["List each member of board by designation"]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
["Total for municipal entities","8,10",0,0,0,0,0,null,0]
[]
["TOTAL COST OF COUNCILLOR, DIRECTOR and EXECUTIVE REMUNERATION",10,0,8757587.9399999995,0,0,0,null,8757587.9399999995]
[]
["References"]
["1. Pension and medical aid"]
["2. Total package must equal the total cost to the municipality"]
["3. List each political office bearer by designation. Provide a total for all other councillors"]
["4. Political office bearer is defined in MFMA s 1: speaker, executive mayor, deputy executive mayor, member of executive committee,"]
["    mayor, deputy mayor, member of mayoral committee, the councillor designated to exercise powers and duties of mayor (MSA s 57)"]
["5. Also list each senior manager reporting to MM by designation and each official with package >= senior manager by designation"]
["6. List each entity where municipality has an interest and state percentage ownership and control"]
["7. List each senior manager reporting to the CEO of an Entity by designation"]
["8. Must reconcile to relevant section of Table SA24"]
["9. Must reconcile to totals shown for the budget year of Table SA22"]
["10. Correct as at 30 June"]

{"sheet":"SA24","index":45,"n_rows":53,"n_cols":11,"rows_kept":53,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10],[1,2,1,4]]}
["DC5 Central Karoo - Supporting Table SA24 Summary of personnel numbers"]
["Summary of Personnel Numbers","Ref","2018/19",null,null,"Current Year 2019/20",null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
["Number","1,2","Positions","Permanent employees","Contract employees","Positions","Permanent employees","Contract employees","Positions","Permanent employees","Contract employees"]
["Municipal Council and Boards of Municipal Entities"]
["Councillors (Political Office Bearers plus Other Councillors)",null,13,null,13,13,null,13,13,null,13]
["Board Members of municipal entities",4]
["Municipal employees",5]
["Municipal Manager and Senior Managers",3,4,1,3,4,null,4,3,null,3]
["Other Managers",7,8,8,0,8,8,null,10,10]
["Professionals",null,21,21,0,4,4,0,6,6,0]
["Finance"]
["Spatial/town planning"]
["Information Technology"]
["Roads",null,null,null,null,1,1,null,1,1]
["Electricity"]
["Water"]
["Sanitation"]
["Refuse"]
["Other",null,21,21,0,3,3,null,5,5]
["Technicians",null,26,26,0,26,26,0,23,19,4]
["Finance",null,null,null,null,null,null,null,6,3,3]
["Spatial/town planning"]
["Information Technology",null,null,null,null,null,null,null,1,null,1]
["Roads",null,25,25,0,25,25,0,7,7,0]
["Electricity"]
["Water"]
["Sanitation"]
["Refuse"]
["Other",null,1,1,0,1,1,0,9,9]
["Clerks (Clerical and administrative)",null,14,9,5,14,9,5,19,19,0]
["Service and sales workers"]
["Skilled agricultural and fishery workers"]
["Craft and related trades"]
["Plant and Machine Operators",null,30,30,0,30,30,0,32,32,0]
["Elementary Occupations",null,79,77,2,79,77,2,68,68,5]
["TOTAL PERSONNEL NUMBERS",9,195,172,23,178,154,24,174,154,25]
["% increase",null,null,null,null,-8.7179487179487203E-2,-0.10465116279069764,4.3478260869565188E-2,-2.2471910112359605E-2,0,4.1666666666666741E-2]
[]
["Total municipal employees headcount","6, 10"]
["Finance personnel headcount","8, 10",null,null,null,null,null,null,10,5,5]
["Human Resources personnel headcount","8, 10",null,null,null,null,null,null,3,3]
[]
["References"]
["1. Positions must be funded and aligned to the municipality's current organisational structure"]
["2. Full Time Equivalent (FTE). E.g. One full time person = 1FTE. A person working half time (say 4 hours out of 8) = 0.5FTE."]
["3. s57 of the Systems Act"]
["4. Include only in Consolidated Statements"]
["5. Include municipal entity employees in Consolidated Statements"]
["6.  Include headcount (number fo persons, Not FTE) of managers and staff only (exclude councillors)"]
["7. Managers who provide the direction of a critical technical function"]
["8. Total number of employees working on these functions"]
["9. Correct as at 30 June"]
["10. Must account for all budgeted positions, as per the municipal organogram"]

{"sheet":"SA25","index":46,"n_rows":48,"n_cols":17,"rows_kept":48,"cut":false,"hidden":false,"merged":[[1,2,1,13],[1,14,1,16]]}
["Choose name from list - Supporting Table SA25 Budgeted monthly revenue and expenditure"]
["Description","Ref","Budget Year 2020/21",null,null,null,null,null,null,null,null,null,null,null,"Medium Term Revenue and Expenditure Framework"]
["R thousand",null,"July","August","Sept.","October","November","December","January","February","March","April","May","June","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Revenue By Source"]
["Property rates",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service charges - electricity revenue",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service charges - water revenue",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service charges - sanitation revenue",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service charges - refuse revenue",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Rental of facilities and equipment",null,7750,7750,7750,7750,7750,7750,7750,7750,7750,7750,7750,14750,100000,93000,93000]
["Interest earned - external investments",null,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000,275000,1100000,900000,900000]
["Interest earned - outstanding debtors",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Dividends received",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Fines, penalties and forfeits",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Licences and permits",null,2292,2292,2292,2292,2292,2298,2292,2292,2292,2292,2292,-25218,0,0,0]
["Agency services",null,4926868,4926868,4926868,4926868,4926868,4926860,4926868,4926868,4926868,4926868,4926868,-49208097,4987443,5135445.1500000004,5393029.9075000007]
["Transfers and subsidies",null,3630199,3630199,3630199,3630199,3630199,3630211,3630199,3630199,3630199,3630199,3630199,3332799,43265000,42403000,43460000]
["Other revenue",null,15658,15658,15658,15658,15658,15662,15658,15658,15658,15658,15658,51390168,51562410,54134610,56835420]
["Gains",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Revenue (excluding capital transfers and contributions)",null,8657767,8657767,8657767,8657767,8657767,8657781,8657767,8657767,8657767,8657767,8657767,5779402,101014853,102666055.15000001,106681449.9075]
[]
["Expenditure By Type"]
["Employee related costs",null,4951609,4951609,4951609,4951609,4951609,4951470,4951609,4951609,4951609,4951609,4951609,1067868.0444999859,55535428.044499986,57877387.677837498,62047549.337568432]
["Remuneration of councillors",null,362740,362740,362740,362740,362740,362733,362740,362740,362740,362740,362740,362739.93999999948,4352872.9399999995,4693051.9513999997,4951783.0931599997]
["Debt impairment",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation & asset impairment",null,39803,39803,39803,39803,39803,39822,39803,39803,39803,39803,39803,212803,650655,451530,539481.5625]
["Finance charges",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bulk purchases",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other materials",null,794050,794050,794050,794050,794050,794004,794050,794050,794050,794050,794050,5037236.6137499996,13771740.61375,14646118.659781246,15785725.606139844]
["Contracted services",null,607557,607557,607557,607557,607557,607572,607557,607557,607557,607557,607557,2946851,9629993,9303597,8364361]
["Transfers and subsidies",null,48333,48333,48333,48333,48333,48337,48333,48333,48333,48333,48333,-531667,0,0,0]
["Other expenditure",null,1809280,1809280,1809280,1809280,1809280,1809194,1809280,1809280,1809280,1809280,1809280,-3610738,16291256,16607980,17319958]
["Losses",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Expenditure",null,8613372,8613372,8613372,8613372,8613372,8613132,8613372,8613372,8613372,8613372,8613372,5485093.5982499849,100231945.59824999,103579665.28901874,109008858.59936827]
[]
["Surplus/(Deficit)",null,44395,44395,44395,44395,44395,44649,44395,44395,44395,44395,44395,294308.40175001509,782907.40175001323,-913610.13901872933,-2327408.6918682754]
["Transfers and subsidies - capital (monetary allocations) (National / Provincial and District)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Transfers and subsidies - capital (in-kind - all) ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Surplus/(Deficit) after capital transfers & contributions",null,44395,44395,44395,44395,44395,44649,44395,44395,44395,44395,44395,294308.40175001509,782907.40175001323,-913610.13901872933,-2327408.6918682754]
["Taxation",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Attributable to minorities",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Share of surplus/ (deficit) of associate",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Surplus/(Deficit)",1,44395,44395,44395,44395,44395,44649,44395,44395,44395,44395,44395,294308.40175001509,782907.40175001323,-913610.13901872933,-2327408.6918682754]
["References"]
["1. Surplus (Deficit) must reconcile with Budgeted Financial Performance"]
["check",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]

{"sheet":"SA26","index":47,"n_rows":48,"n_cols":17,"rows_kept":48,"cut":false,"hidden":false,"merged":[[1,2,1,13],[1,14,1,16]]}
["Choose name from list - Supporting Table SA26 Budgeted monthly revenue and expenditure (municipal vote)"]
["Description","Ref","Budget Year 2020/21",null,null,null,null,null,null,null,null,null,null,null,"Medium Term Revenue and Expenditure Framework"]
["R thousand",null,"July","August","Sept.","October","November","December","January","February","March","April","May","June","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Revenue by Vote"]
["Vote 1 - Executive and Council",null,3369335,3369335,3369335,3369335,3369335,3369335,3369335,3369335,3369335,3369335,3369335,-4847685,32215000,33485000,34811000]
["Vote 2 - Municipal Manager",null,0,0,0,0,0,0,0,0,0,0,0,8600443,8600443,7283445.1500000004,7660029.9075000007]
["Vote 3 - Finance",null,380708,380708,380708,380708,380708,380712,380708,380708,380708,380708,380708,1253208,5441000,5441000,4941000]
["Vote 4 - Corporate Services",null,348908,348908,348908,348908,348908,348922,348908,348908,348908,348908,348908,-523592,3314410,2440410,2552410]
["Vote 5 - Technical Services",null,4558816,4558816,4558816,4558816,4558816,4558812,4558816,4558816,4558816,4558816,4558816,1297028,51444000,54016200,56717010]
["Vote 6 - COMMUNITY & SOCIAL SERVICES",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 7 - [NAME OF VOTE 7]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 8 - [NAME OF VOTE 8]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 9 - [NAME OF VOTE 9]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 10 - [NAME OF VOTE 10]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 11 - [NAME OF VOTE 11]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 12 - [NAME OF VOTE 12]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 13 - [NAME OF VOTE 13]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 14 - [NAME OF VOTE 14]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 15 - [NAME OF VOTE 15]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Total Revenue by Vote",null,8657767,8657767,8657767,8657767,8657767,8657781,8657767,8657767,8657767,8657767,8657767,5779402,101014853,102666055.15000001,106681449.9075]
[]
["Expenditure by Vote to be appropriated"]
["Vote 1 - Executive and Council",null,1494956,1494956,1494956,1494956,1494956,1494885,1494956,1494956,1494956,1494956,1494956,-10237281.4825,6207163.5175000001,5865379.5159312496,6127125.4110877337]
["Vote 2 - Municipal Manager",null,167,167,167,167,167,163,167,167,167,167,167,7265215.4244999997,7267048.4244999997,5855347.7803624989,6286162.5861442192]
["Vote 3 - Finance",null,1124579,1124579,1124579,1124579,1124579,1124543,1124579,1124579,1124579,1124579,1124579,1277388.9204999991,13647721.920499999,14353169.633231251,13866143.474185856]
["Vote 4 - Corporate Services",null,1428038,1428038,1428038,1428038,1428038,1428040,1428038,1428038,1428038,1428038,1428038,6006536.2965000011,21714956.296500001,22286083.754018746,23387172.001648825]
["Vote 5 - Technical Services",null,4565632,4565632,4565632,4565632,4565632,4565501,4565632,4565632,4565632,4565632,4565632,1173234.8770000264,51395055.877000026,55219685.067774981,59342255.197858103]
["Vote 6 - COMMUNITY & SOCIAL SERVICES",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 7 - [NAME OF VOTE 7]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 8 - [NAME OF VOTE 8]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 9 - [NAME OF VOTE 9]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 10 - [NAME OF VOTE 10]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 11 - [NAME OF VOTE 11]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 12 - [NAME OF VOTE 12]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 13 - [NAME OF VOTE 13]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 14 - [NAME OF VOTE 14]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 15 - [NAME OF VOTE 15]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Total Expenditure by Vote",null,8613372,8613372,8613372,8613372,8613372,8613132,8613372,8613372,8613372,8613372,8613372,5485094.0360000264,100231946.03600001,103579665.75131872,109008858.67092472]
[]
["Surplus/(Deficit) before assoc.",null,44395,44395,44395,44395,44395,44649,44395,44395,44395,44395,44395,294307.96399997361,782906.96399998665,-913610.601318717,-2327408.7634247243]
[]
["Taxation",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Attributable to minorities",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Share of surplus/ (deficit) of associate",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Surplus/(Deficit)",1,44395,44395,44395,44395,44395,44649,44395,44395,44395,44395,44395,294307.96399997361,782906.96399998665,-913610.601318717,-2327408.7634247243]
["References"]
["1. Surplus (Deficit) must reconcile with Budgeted Financial Performance"]
["check",null,null,null,null,null,null,null,null,null,null,null,null,null,-0.43775002658367157,-0.46229998767375946,-7.1556448936462402E-2]

{"sheet":"SA27","index":48,"n_rows":56,"n_cols":17,"rows_kept":56,"cut":false,"hidden":false,"merged":[[1,2,1,13],[1,14,1,16]]}
["Choose name from list - Supporting Table SA27 Budgeted monthly revenue and expenditure (functional classification)"]
["Description","Ref","Budget Year 2020/21",null,null,null,null,null,null,null,null,null,null,null,"Medium Term Revenue and Expenditure Framework"]
["R thousand",null,"July","August","Sept.","October","November","December","January","February","March","April","May","June","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Revenue - Functional"]
["Governance and administration",null,3920042,3920042,3920042,3920042,3920042,3920058,3920042,3920042,3920042,3920042,3920042,3041465,46161943,46279945.149999999,47482529.907499999]
["Executive and council",null,3369335,3369335,3369335,3369335,3369335,3369335,3369335,3369335,3369335,3369335,3369335,2390758,39453443,40675445.149999999,42378029.907499999]
["Finance and administration",null,550707,550707,550707,550707,550707,550723,550707,550707,550707,550707,550707,650707,6708500,5604500,5104500]
["Internal audit",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Community and public safety",null,3909,3909,3909,3909,3909,3911,3909,3909,3909,3909,3909,3909,46910,46910,46910]
["Community and social services",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sport and recreation",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Public safety",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Housing",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Health",null,3909,3909,3909,3909,3909,3911,3909,3909,3909,3909,3909,3909,46910,46910,46910]
["Economic and environmental services",null,4733816,4733816,4733816,4733816,4733816,4733812,4733816,4733816,4733816,4733816,4733816,2734028,54806000,56339200,59152010]
["Planning and development",null,175000,175000,175000,175000,175000,175000,175000,175000,175000,175000,175000,1437000,3362000,2323000,2435000]
["Road transport",null,4558816,4558816,4558816,4558816,4558816,4558812,4558816,4558816,4558816,4558816,4558816,1297028,51444000,54016200,56717010]
["Environmental protection",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Trading services",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Energy sources",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Water management",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Waste water management",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Waste management",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Revenue - Functional",null,8657767,8657767,8657767,8657767,8657767,8657781,8657767,8657767,8657767,8657767,8657767,5779402,101014853,102666055.15000001,106681449.9075]
[null,null,null,12202102,12202102,12202102,12202102,12202116,12202102,12202102,12202102,12202102,12202102]
["Expenditure - Functional"]
["Governance and administration",null,3060542,3060542,3060542,3060542,3060542,3060426,3060542,3060542,3060542,3060542,3060542,1556489.3964999989,35222335.396499999,35486152.150574997,35928312.768150628]
["Executive and council",null,990663,990663,990663,990663,990663,990624,990663,990663,990663,990663,990663,766736.36700000055,11663990.367000001,11328648.833481248,12006577.668923359]
["Finance and administration",null,2001723,2001723,2001723,2001723,2001723,2001663,2001723,2001723,2001723,2001723,2001723,963730.4544999972,22982623.454499997,23763056.10428125,23512798.755293667]
["Internal audit",null,68156,68156,68156,68156,68156,68139,68156,68156,68156,68156,68156,-173977.42500000005,575721.57499999995,394447.21281249996,408936.34393359371]
["Community and public safety",null,560677,560677,560677,560677,560677,560719,560677,560677,560677,560677,560677,675199.72500000056,6842688.7250000006,7102111.2818749985,7559516.3224765621]
["Community and social services",null,153639,153639,153639,153639,153639,153654,153639,153639,153639,153639,153639,-1690044,0,0,0]
["Sport and recreation",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Public safety",null,0,0,0,0,0,0,0,0,0,0,0,1787097.4874999998,1787097.4874999998,1914133.1196874995,2058173.8210976559]
["Housing",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Health",null,407038,407038,407038,407038,407038,407065,407038,407038,407038,407038,407038,578146.23750000075,5055591.2375000007,5187978.162187499,5501342.501378906]
["Economic and environmental services",null,4988819,4988819,4988819,4988819,4988819,4988661,4988819,4988819,4988819,4988819,4988819,3250070.9145000279,58126921.914500028,60951402.318868734,65481029.580297559]
["Planning and development",null,423187,423187,423187,423187,423187,423160,423187,423187,423187,423187,423187,2076836.0374999996,6731866.0374999996,5731717.2510937499,6138774.3824394532]
["Road transport",null,4565632,4565632,4565632,4565632,4565632,4565501,4565632,4565632,4565632,4565632,4565632,1173234.8770000264,51395055.877000026,55219685.067774981,59342255.197858103]
["Environmental protection",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Trading services",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Energy sources",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Water management",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Waste water management",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Waste management",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other",null,3334,3334,3334,3334,3334,3326,3334,3334,3334,3334,3334,3334,40000,40000,40000]
["Total Expenditure - Functional",null,8613372,8613372,8613372,8613372,8613372,8613132,8613372,8613372,8613372,8613372,8613372,5485094.0360000273,100231946.03600003,103579665.75131872,109008858.67092475]
[]
["Surplus/(Deficit) before assoc.",null,44395,44395,44395,44395,44395,44649,44395,44395,44395,44395,44395,294307.96399997268,782906.96399997175,-913610.601318717,-2327408.7634247541]
[]
["Share of surplus/ (deficit) of associate",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Surplus/(Deficit)",1,44395,44395,44395,44395,44395,44649,44395,44395,44395,44395,44395,294307.96399997268,782906.96399997175,-913610.601318717,-2327408.7634247541]
["References"]
["1. Surplus (Deficit) must reconcile with Budeted Financial Performance"]
["check",null,null,null,null,null,null,null,null,null,null,null,null,null,-0.43775004148483276,-0.46229998767375946,-7.155647873878479E-2]

{"sheet":"SA28","index":49,"n_rows":47,"n_cols":17,"rows_kept":47,"cut":false,"hidden":false,"merged":[[1,2,1,13],[1,14,1,16]]}
["Choose name from list - Supporting Table SA28 Budgeted monthly capital expenditure (municipal vote)"]
["Description","Ref","Budget Year 2020/21",null,null,null,null,null,null,null,null,null,null,null,"Medium Term Revenue and Expenditure Framework"]
["R thousand",null,"July","August","Sept.","October","Nov.","Dec.","January","Feb.","March","April","May","June","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Multi-year expenditure to be appropriated",1]
["Vote 1 - Executive and Council",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 2 - Municipal Manager",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 3 - Finance",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 4 - Corporate Services",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 5 - Technical Services",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 6 - COMMUNITY & SOCIAL SERVICES",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 7 - [NAME OF VOTE 7]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 8 - [NAME OF VOTE 8]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 9 - [NAME OF VOTE 9]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 10 - [NAME OF VOTE 10]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 11 - [NAME OF VOTE 11]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 12 - [NAME OF VOTE 12]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 13 - [NAME OF VOTE 13]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 14 - [NAME OF VOTE 14]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 15 - [NAME OF VOTE 15]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Capital multi-year expenditure sub-total",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Single-year expenditure to be appropriated"]
["Vote 1 - Executive and Council",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 2 - Municipal Manager",null,0,17837.5,0,0,0,0,0,0,0,7500,0,5662.5,31000,0,0]
["Vote 3 - Finance",null,0,0,0,0,0,0,0,0,23000,15000,0,22000,60000,0,0]
["Vote 4 - Corporate Services",null,0,17837.5,0,71350,0,35000,0,142700,0,52500,0,17712.5,337100,260000,260000]
["Vote 5 - Technical Services",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 6 - COMMUNITY & SOCIAL SERVICES",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 7 - [NAME OF VOTE 7]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 8 - [NAME OF VOTE 8]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 9 - [NAME OF VOTE 9]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 10 - [NAME OF VOTE 10]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 11 - [NAME OF VOTE 11]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 12 - [NAME OF VOTE 12]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 13 - [NAME OF VOTE 13]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 14 - [NAME OF VOTE 14]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vote 15 - [NAME OF VOTE 15]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Capital single-year expenditure sub-total",2,0,35675,0,71350,0,35000,0,142700,23000,75000,0,45375,428100,260000,260000]
["Total Capital Expenditure",2,0,35675,0,71350,0,35000,0,142700,23000,75000,0,45375,428100,260000,260000]
[]
[]
["References"]
["1. Table should be completed as either Multi-Year expenditure appropriation or Budget Year and Forward Year estimates"]
["2. Total Capital Expenditure must reconcile to Budgeted Capital Expenditure"]
["check",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[]
[null,null,null,null,"Add single year stuff"]

{"sheet":"SA29","index":50,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[1,2,1,13],[1,14,1,16]]}
["Choose name from list - Supporting Table SA29 Budgeted monthly capital expenditure (functional classification)"]
["Description","Ref","Budget Year 2020/21",null,null,null,null,null,null,null,null,null,null,null,"Medium Term Revenue and Expenditure Framework"]
["R thousand",null,"July","August","Sept.","October","Nov.","Dec.","January","Feb.","March","April","May","June","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Capital Expenditure - Functional",1]
["Governance and administration",null,0,35675,0,71350,0,35000,0,12700,13000,75000,0,8875,251600,140000,140000]
["Executive and council",null,null,17837.5,null,null,null,null,null,null,null,7500,null,5662.5,31000,0,0]
["Finance and administration",null,null,17837.5,null,71350,null,35000,null,12700,13000,67500,null,3212.5,220600,140000,140000]
["Internal audit",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Community and public safety",null,0,0,0,0,0,0,0,10000,10000,0,0,33000,53000,70000,70000]
["Community and social services",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Sport and recreation",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Public safety",null,null,null,null,null,null,null,null,10000,null,null,null,0,10000,50000,50000]
["Housing",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Health",null,null,null,null,null,null,null,null,null,10000,null,null,33000,43000,20000,20000]
["Economic and environmental services",null,0,0,0,0,0,0,0,120000,0,0,0,3500,123500,50000,50000]
["Planning and development",null,null,null,null,null,null,null,null,120000,null,null,null,3500,123500,50000,50000]
["Road transport",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Environmental protection",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Trading services",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Energy sources",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Water management",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Waste water management",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Waste management",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Capital Expenditure - Functional",2,0,35675,0,71350,0,35000,0,142700,23000,75000,0,45375,428100,260000,260000]
[]
["Funded by:"]
["National Government",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Provincial Government",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["District Municipality",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Transfers recognised - capital",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Borrowing",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Internally generated funds",null,0,35675,0,71350,0,35000,0,142700,23000,75000,0,45375,428100,260000,260000]
["Total Capital Funding",null,0,35675,0,71350,0,35000,0,142700,23000,75000,0,45375,428100,260000,260000]
["References"]
["1. Table should be completed as either Multi-Year expenditure appropriation or Budget Year and Forward Year estimates"]
["2. Total Capital Expenditure must reconcile to Budgeted Capital Expenditure"]
["check"]

{"sheet":"SA30","index":51,"n_rows":63,"n_cols":19,"rows_kept":63,"cut":false,"hidden":false,"merged":[[1,13,1,15],[1,1,1,12],[56,0,56,15]]}
["Choose name from list - Supporting Table SA30 Budgeted monthly cash flow"]
["MONTHLY CASH FLOWS","Budget Year 2020/21",null,null,null,null,null,null,null,null,null,null,null,"Medium Term Revenue and Expenditure Framework"]
["R thousand","July","August","Sept.","October","November","December","January","February","March","April","May","June","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Cash Receipts By Source",null,null,null,null,null,null,null,null,null,null,null,null,1]
["Property rates",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100001,100001,100001]
["Service charges - electricity revenue",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service charges - water revenue",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service charges - sanitation revenue",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Service charges - refuse revenue",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
["Rental of facilities and equipment",8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.333333333343,100000,93000,93000]
["Interest earned - external investments",91666.666666666672,91666.666666666672,91666.666666666672,91666.666666666672,91666.666666666672,91666.666666666672,91666.666666666672,91666.666666666672,91666.666666666672,91666.666666666672,91666.666666666672,91666.666666666861,1100000,900000,900000]
["Interest earned - outstanding debtors",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Dividends received",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Fines, penalties and forfeits",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Licences and permits",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Agency services",415620.25,415620.25,415620.25,415620.25,415620.25,415620.25,415620.25,415620.25,415620.25,415620.25,415620.25,415620.25,4987443,5135445.1500000004,5393029.9075000007]
["Transfers and Subsidies - Operational",3605416.6666666665,3605416.6666666665,3605416.6666666665,3605416.6666666665,3605416.6666666665,3605416.6666666665,3605416.6666666665,3605416.6666666665,3605416.6666666665,3605416.6666666665,3605416.6666666665,3605416.6666666642,43265000,42403000,43460000]
["Other revenue",4296867.5,4296867.5,4296867.5,4296867.5,4296867.5,4296867.5,4296867.5,4296867.5,4296867.5,4296867.5,4296867.5,4296867.5,51562410,54134610,56835420]
["Cash Receipts by Source",8417904.416666666,8417904.416666666,8417904.416666666,8417904.416666666,8417904.416666666,8417904.416666666,8417904.416666666,8417904.416666666,8417904.416666666,8417904.416666666,8417904.416666666,8417904.4166666642,101014853,102666055.15000001,106681449.9075]
[]
["Other Cash Flows by Source"]
["Transfers and subsidies - capital (monetary allocations) (National / Provincial and District)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Proceeds on Disposal of Fixed and Intangible Assets",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Short term loans",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Borrowing long term/refinancing",0,0,0,0,0,0,0,0,0,0,0,-36287.990000000005,-36287.990000000005,-38196.371460000002,-38152.975518840001]
["Increase (decrease) in consumer deposits",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
["Decrease (increase) in non-current receivables",0,0,0,0,0,0,0,0,0,0,0,531053.49737699889,531053.49737699889,10019.877309001982,10019.877308998257]
["Decrease (increase) in non-current investments",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Cash Receipts by Source",8417904.416666666,8417904.416666666,8417904.416666666,8417904.416666666,8417904.416666666,8417904.416666666,8417904.416666666,8417904.416666666,8417904.416666666,8417904.416666666,8417904.416666666,8912669.9240436628,101509618.507377,102637878.65584901,106653316.80929016]
[]
["Cash Payments by Type"]
["Employee related costs",4627952.3370416658,4627952.3370416658,4627952.3370416658,4627952.3370416658,4627952.3370416658,4627952.3370416658,4627952.3370416658,4627952.3370416658,4627952.3370416658,4627952.3370416658,4627952.3370416658,4627952.3370416537,55535428.044499986,57877387.677837498,62047549.337568432]
["Remuneration of councillors",362739.41166666662,362739.41166666662,362739.41166666662,362739.41166666662,362739.41166666662,362739.41166666662,362739.41166666662,362739.41166666662,362739.41166666662,362739.41166666662,362739.41166666662,362739.41166666662,4352872.9399999995,4693051.9513999997,4951783.0931599997]
["Finance charges",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bulk purchases - Electricity",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bulk purchases - Water & Sewer",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other materials",1147645.0511458332,1147645.0511458332,1147645.0511458332,1147645.0511458332,1147645.0511458332,1147645.0511458332,1147645.0511458332,1147645.0511458332,1147645.0511458332,1147645.0511458332,1147645.0511458332,1147645.0511458348,13771740.61375,14646118.659781246,15785725.606139844]
["Contracted services",802499.41666666663,802499.41666666663,802499.41666666663,802499.41666666663,802499.41666666663,802499.41666666663,802499.41666666663,802499.41666666663,802499.41666666663,802499.41666666663,802499.41666666663,802499.41666666605,9629993,9303597,8364361]
["Transfers and grants - other municipalities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Transfers and grants - other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other expenditure",1357604.6666666667,1357604.6666666667,1357604.6666666667,1357604.6666666667,1357604.6666666667,1357604.6666666667,1357604.6666666667,1357604.6666666667,1357604.6666666667,1357604.6666666667,1357604.6666666667,1357604.6666666679,16291256,16607980,17319958]
["Cash Payments by Type",8298440.8831874989,8298440.8831874989,8298440.8831874989,8298440.8831874989,8298440.8831874989,8298440.8831874989,8298440.8831874989,8298440.8831874989,8298440.8831874989,8298440.8831874989,8298440.8831874989,8298440.8831874896,99581290.598249987,103128135.28901874,108469377.03686827]
[]
["Other Cash Flows/Payments by Type"]
["Capital assets",0,35675,0,71350,0,35000,0,142700,23000,75000,0,45375,428100,260000,260000]
["Repayment of borrowing",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Cash Flows/Payments",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Cash Payments by Type",8298440.8831874989,8334115.8831874989,8298440.8831874989,8369790.8831874989,8298440.8831874989,8333440.8831874989,8298440.8831874989,8441140.8831874989,8321440.8831874989,8373440.8831874989,8298440.8831874989,8343815.8831874896,100009390.59824999,103388135.28901874,108729377.03686827,null,"Check"]
[]
["NET INCREASE/(DECREASE) IN CASH HELD",119463.53347916715,83788.533479167148,119463.53347916715,48113.533479167148,119463.53347916715,84463.533479167148,119463.53347916715,-23236.466520832852,96463.533479167148,44463.533479167148,119463.53347916715,568854.04085617326,1500227.9091270119,-750256.63316972554,-2076060.2275781184]
["Cash/cash equivalents at the month/year begin:",4084536.3411541241,4203999.8746332917,4287788.4081124589,4407251.941591626,4455365.4750707932,4574829.0085499603,4659292.5420291275,4778756.0755082946,4755519.6089874618,4851983.1424666289,4896446.6759457961,5015910.2094249632,4084536.3411541241,5584764.2502811365,4834507.6171114109]
["Cash/cash equivalents at the month/year end:",4203999.8746332917,4287788.4081124589,4407251.941591626,4455365.4750707932,4574829.0085499603,4659292.5420291275,4778756.0755082946,4755519.6089874618,4851983.1424666289,4896446.6759457961,5015910.2094249632,5584764.2502811365,5584764.2502811365,4834507.6171114109,2758447.3895332925]
["References"]
["1. Note that this section of Table SA 30 is deliberately not linked to Table A4 because timing differences between the invoicing of clients and receiving the cash means that the cashflow will differ from budgeted revenue, and similarly for budgeted expenditure. However for the MTREF it is now directly linked to A7."]
[]
[]
[]
[]
[null,null,null,null,8298440.8831874989,8298440.8831874989,8298440.8831874989,8298440.8831874989,8298440.8831874989,8298440.8831874989,8298440.8831874989,8298440.8831874989,8298440.8831874896,99581290.598249987,103128135.28901874,108469377.03686827]
[null,null,null,null,48113.533479167148,119463.53347916715,84463.533479167148,119463.53347916715,-23236.466520832852,96463.533479167148,44463.533479167148,119463.53347916715,568854.04085617326,1500227.9091270119,-750256.63316972554,-2076060.2275781184]

{"sheet":"SA31","index":52,"n_rows":41,"n_cols":11,"rows_kept":41,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10],[1,1,2,1]]}
["Choose name from list - NOT REQUIRED - municipality does not have entities"]
["Description","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
["R million",null,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Financial Performance"]
["Property rates"]
["Service charges"]
["Investment revenue"]
["Transfers recognised - operational"]
["Other own revenue"]
["Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions) & Transfers and subsidies - capital (in-kind - all) "]
["Total Revenue (excluding capital transfers and contributions)",null,0,0,0,0,0,0,0,0,0]
["Employee costs"]
["Remuneration of Board Members"]
["Depreciation & asset impairment"]
["Finance charges"]
["Materials and bulk purchases"]
["Transfers and grants"]
["Other expenditure"]
["Total Expenditure",null,0,0,0,0,0,0,0,0,0]
["Surplus/(Deficit)",null,0,0,0,0,0,0,0,0,0]
[]
["Capital expenditure & funds sources"]
["Capital expenditure"]
["Transfers recognised - operational"]
[]
["Borrowing"]
["Internally generated funds"]
["Total sources",null,0,0,0,0,0,0,0,0,0]
[]
["Financial position"]
["Total current assets"]
["Total non current assets"]
["Total current liabilities"]
["Total non current liabilities"]
["Equity"]
[]
["Cash flows"]
["Net cash from (used) operating"]
["Net cash from (used) investing"]
["Net cash from (used) financing"]
["Cash/cash equivalents at the year end"]

{"sheet":"SA32","index":53,"n_rows":27,"n_cols":6,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,3,2,3],[1,4,2,4],[1,1,2,1]]}
["Choose name from list - Supporting Table SA32 List of external mechanisms"]
["External mechanism","Yrs/ Mths","Period of agreement 1.","Service provided","Expiry date of service delivery agreement or contract","Monetary value of agreement 2."]
["Name of organisation",null,"Number",null,null,"R thousand"]
["Ignite Advisory Services",null,"3 years","5 Year IDP Plan","30.06.2020"]
["Mubesko Africa (Pty)Ltd",null,"3 years","Accounting Services","30.06.2019"]
["Ubertech",null,"1 year","IT Support","30.06.2019"]
["Ricoh",null,"5 years","Rental of 4-in-1 copy machine","01.03.2021"]
["Nashua",null,"3 years","Rental of 4-in-1 copy machine","01.08.2020"]
["Fujitsi (Abakus)",null,"1 year","Financial Systems","30.06.2019"]
["Moore Stephens",null,"3 years","Internal Audit Services","30.11.2020"]
["Sebata",null,"Ongoing","Financial Systems","on going"]
["PayDay",null,"1 year","Financial Systems","28.02.2020"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["References"]
["1. Total agreement period from commencement until end"]
["2. Annual value"]

{"sheet":"SA33","index":54,"n_rows":48,"n_cols":15,"rows_kept":48,"cut":false,"hidden":false,"merged":[[1,4,1,6],[47,0,47,13]]}
["Choose name from list - Supporting Table SA33 Contracts having future budgetary implications"]
["Description","Ref","Preceding Years","Current Year 2019/20","2020/21 Medium Term Revenue & Expenditure Framework",null,null,"Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Forecast 2026/27","Forecast 2027/28","Forecast 2028/29","Forecast 2029/30","Total Contract Value"]
["R thousand","1,3","Total","Original Budget","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23","Estimate","Estimate","Estimate","Estimate","Estimate","Estimate","Estimate","Estimate"]
["Parent Municipality:"]
["Revenue Obligation By Contract",2]
["Contract 1",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Contract 2",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Contract 3 etc",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Operating Revenue Implication",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Expenditure Obligation By Contract",2]
["Contract 1",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Contract 2",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Contract 3 etc",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Operating Expenditure Implication",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Capital Expenditure Obligation By Contract",2]
["Contract 1",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Contract 2",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Contract 3 etc",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Capital Expenditure Implication",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total Parent Expenditure Implication",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Entities:"]
["Revenue Obligation By Contract",2]
["Contract 1",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Contract 2",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Contract 3 etc",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Operating Revenue Implication",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Expenditure Obligation By Contract",2]
["Contract 1",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Contract 2",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Contract 3 etc",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Operating Expenditure Implication",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Capital Expenditure Obligation By Contract",2]
["Contract 1",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Contract 2",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Contract 3 etc",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Capital Expenditure Implication",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total Entity Expenditure Implication",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["References"]
["1. Total implication for all preceding years to be summed and total stated in 'Preceding Years' column"]
["2. List all contracts with future financial obligations beyond the three years covered by the MTREF (MFMA s33)"]
["3. For municipalities with approved total revenue not exceeding R250 m - all contracts with an annual cost greater than R500 000. For municipalities with approved total revenue greater than R250 m - all contracts with an annual cost greater than R1million. For municipalities with approved total revenue greater than R500 m - all contracts with an annual cost greater than R5 million"]

{"sheet":"SA34a","index":55,"n_rows":173,"n_cols":11,"rows_kept":173,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10]]}
["Choose name from list - Supporting Table SA34a Capital expenditure on new assets by asset class"]
["Description","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
["R thousand",1,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Capital expenditure on new assets by Asset Class/Sub-class"]
[]
["Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Roads Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Roads",null,0,0,0,0,0,0,0,0,0]
["Road Structures",null,0,0,0,0,0,0,0,0,0]
["Road Furniture",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Storm water Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Drainage Collection",null,0,0,0,0,0,0,0,0,0]
["Storm water Conveyance",null,0,0,0,0,0,0,0,0,0]
["Attenuation",null,0,0,0,0,0,0,0,0,0]
["Electrical Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Power Plants",null,0,0,0,0,0,0,0,0,0]
["HV Substations",null,0,0,0,0,0,0,0,0,0]
["HV Switching Station",null,0,0,0,0,0,0,0,0,0]
["HV Transmission Conductors",null,0,0,0,0,0,0,0,0,0]
["MV Substations",null,0,0,0,0,0,0,0,0,0]
["MV Switching Stations",null,0,0,0,0,0,0,0,0,0]
["MV Networks",null,0,0,0,0,0,0,0,0,0]
["LV Networks",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Water Supply Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Dams and Weirs",null,0,0,0,0,0,0,0,0,0]
["Boreholes",null,0,0,0,0,0,0,0,0,0]
["Reservoirs",null,0,0,0,0,0,0,0,0,0]
["Pump Stations",null,0,0,0,0,0,0,0,0,0]
["Water Treatment Works",null,0,0,0,0,0,0,0,0,0]
["Bulk Mains",null,0,0,0,0,0,0,0,0,0]
["Distribution",null,0,0,0,0,0,0,0,0,0]
["Distribution Points",null,0,0,0,0,0,0,0,0,0]
["PRV Stations",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Sanitation Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Pump Station",null,0,0,0,0,0,0,0,0,0]
["Reticulation",null,0,0,0,0,0,0,0,0,0]
["Waste Water Treatment Works",null,0,0,0,0,0,0,0,0,0]
["Outfall Sewers",null,0,0,0,0,0,0,0,0,0]
["Toilet Facilities",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Solid Waste Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Landfill Sites",null,0,0,0,0,0,0,0,0,0]
["Waste Transfer Stations",null,0,0,0,0,0,0,0,0,0]
["Waste Processing Facilities",null,0,0,0,0,0,0,0,0,0]
["Waste Drop-off Points",null,0,0,0,0,0,0,0,0,0]
["Waste Separation Facilities",null,0,0,0,0,0,0,0,0,0]
["Electricity Generation Facilities",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Rail Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Rail Lines",null,0,0,0,0,0,0,0,0,0]
["Rail Structures",null,0,0,0,0,0,0,0,0,0]
["Rail Furniture",null,0,0,0,0,0,0,0,0,0]
["Drainage Collection",null,0,0,0,0,0,0,0,0,0]
["Storm water Conveyance",null,0,0,0,0,0,0,0,0,0]
["Attenuation",null,0,0,0,0,0,0,0,0,0]
["MV Substations",null,0,0,0,0,0,0,0,0,0]
["LV Networks",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Coastal Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Sand Pumps",null,0,0,0,0,0,0,0,0,0]
["Piers",null,0,0,0,0,0,0,0,0,0]
["Revetments",null,0,0,0,0,0,0,0,0,0]
["Promenades",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Information and Communication Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Data Centres",null,0,0,0,0,0,0,0,0,0]
["Core Layers",null,0,0,0,0,0,0,0,0,0]
["Distribution Layers",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
[]
["Community Assets",null,0,0,0,0,0,0,0,0,0]
["Community Facilities",null,0,0,0,0,0,0,0,0,0]
["Halls",null,0,0,0,0,0,0,0,0,0]
["Centres",null,0,0,0,0,0,0,0,0,0]
["Crèches",null,0,0,0,0,0,0,0,0,0]
["Clinics/Care Centres",null,0,0,0,0,0,0,0,0,0]
["Fire/Ambulance Stations",null,0,0,0,0,0,0,0,0,0]
["Testing Stations",null,0,0,0,0,0,0,0,0,0]
["Museums",null,0,0,0,0,0,0,0,0,0]
["Galleries",null,0,0,0,0,0,0,0,0,0]
["Theatres",null,0,0,0,0,0,0,0,0,0]
["Libraries",null,0,0,0,0,0,0,0,0,0]
["Cemeteries/Crematoria",null,0,0,0,0,0,0,0,0,0]
["Police",null,0,0,0,0,0,0,0,0,0]
["Parks",null,0,0,0,0,0,0,0,0,0]
["Public Open Space",null,0,0,0,0,0,0,0,0,0]
["Nature Reserves",null,0,0,0,0,0,0,0,0,0]
["Public Ablution Facilities",null,0,0,0,0,0,0,0,0,0]
["Markets",null,0,0,0,0,0,0,0,0,0]
["Stalls",null,0,0,0,0,0,0,0,0,0]
["Abattoirs",null,0,0,0,0,0,0,0,0,0]
["Airports",null,0,0,0,0,0,0,0,0,0]
["Taxi Ranks/Bus Terminals",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Sport and Recreation Facilities",null,0,0,0,0,0,0,0,0,0]
["Indoor Facilities",null,0,0,0,0,0,0,0,0,0]
["Outdoor Facilities",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
[]
["Heritage assets",null,0,0,14000,0,0,0,0,0,0]
["Monuments",null,0,0,0,0,0,0,0,0,0]
["Historic Buildings",null,0,0,0,0,0,0,0,0,0]
["Works of Art",null,0,0,0,0,0,0,0,0,0]
["Conservation Areas",null,0,0,0,0,0,0,0,0,0]
["Other Heritage",null,0,0,14000,0,0,0,0,0,0]
[]
["Investment properties",null,0,0,0,0,0,0,0,0,0]
["Revenue Generating",null,0,0,0,0,0,0,0,0,0]
["Improved Property",null,0,0,0,0,0,0,0,0,0]
["Unimproved Property",null,0,0,0,0,0,0,0,0,0]
["Non-revenue Generating",null,0,0,0,0,0,0,0,0,0]
["Improved Property",null,0,0,0,0,0,0,0,0,0]
["Unimproved Property",null,0,0,0,0,0,0,0,0,0]
[]
["Other assets",null,0,40950,0,0,0,0,0,0,0]
["Operational Buildings",null,0,40950,0,0,0,0,0,0,0]
["Municipal Offices",null,0,40950,0,0,0,0,0,0,0]
["Pay/Enquiry Points",null,0,0,0,0,0,0,0,0,0]
["Building Plan Offices",null,0,0,0,0,0,0,0,0,0]
["Workshops",null,0,0,0,0,0,0,0,0,0]
["Yards",null,0,0,0,0,0,0,0,0,0]
["Stores",null,0,0,0,0,0,0,0,0,0]
["Laboratories",null,0,0,0,0,0,0,0,0,0]
["Training Centres",null,0,0,0,0,0,0,0,0,0]
["Manufacturing Plant",null,0,0,0,0,0,0,0,0,0]
["Depots",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Housing",null,0,0,0,0,0,0,0,0,0]
["Staff Housing",null,0,0,0,0,0,0,0,0,0]
["Social Housing",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
[]
["Biological or Cultivated Assets",null,0,0,0,0,0,0,0,0,0]
["Biological or Cultivated Assets",null,0,0,0,0,0,0,0,0,0]
[]
["Intangible Assets",null,37069,33056,0,0,50000,50000,0,0,0]
["Servitudes",null,0,0,0,0,0,0,0,0,0]
["Licences and Rights",null,37069,33056,0,0,50000,50000,0,0,0]
["Water Rights",null,0,0,0,0,0,0,0,0,0]
["Effluent Licenses",null,0,0,0,0,0,0,0,0,0]
["Solid Waste Licenses",null,0,0,0,0,0,0,0,0,0]
["Computer Software and Applications",null,37069,33056,null,null,50000,50000,0,0,0]
["Load Settlement Software Applications",null,0,0,0,0,0,0,0,0,0]
["Unspecified",null,0,0,0,0,0,0,0,0,0]
[]
["Computer Equipment",null,50680,104957,0,129000,195500,195500,194500,30000,30000]
["Computer Equipment",null,50680,104957,null,129000,195500,195500,194500,30000,30000]
[]
["Furniture and Office Equipment",null,295403,106218,0,181100,211100,211100,223600,180000,180000]
["Furniture and Office Equipment",null,295403,106218,0,181100,211100,211100,223600,180000,180000]
[]
["Machinery and Equipment",null,161386,430050,0,433700,133700,133700,10000,50000,50000]
["Machinery and Equipment",null,161386,430050,0,433700,133700,133700,10000,50000,50000]
[]
["Transport Assets",null,511467,830746,0,0,700000,700000,0,0,0]
["Transport Assets",null,511467,830746,null,null,700000,700000,0,0,0]
[]
["Land",null,0,0,0,0,0,0,0,0,0]
["Land",null,0,0,0,0,0,0,0,0,0]
[]
["Zoo's, Marine and Non-biological Animals",null,0,0,0,0,0,0,0,0,0]
["Zoo's, Marine and Non-biological Animals",null,0,0,0,0,0,0,0,0,0]
[]
["Total Capital Expenditure on new assets ",1,1056005,1545977,14000,743800,1290300,1290300,428100,260000,260000]
[]
["References"]
["1. Total Capital Expenditure on new assets (SA34a) plus Total Capital Expenditure on renewal of existing assets (SA34b) plus Total Capital Expenditure  on upgrading of existing assets (SA34e) must reconcile to total capital expenditure in Budgeted Capital Expenditure"]
[]
[]
["check balance",null,0,210977,14000,0,0,0,0,0,0]

{"sheet":"SA34b","index":56,"n_rows":175,"n_cols":11,"rows_kept":175,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10]]}
["Choose name from list - Supporting Table SA34b Capital expenditure on the renewal of existing assets by asset class"]
["Description","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
["R thousand",1,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Capital expenditure on renewal of existing assets by Asset Class/Sub-class"]
[]
["Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Roads Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Roads",null,0,0,0,0,0,0,0,0,0]
["Road Structures",null,0,0,0,0,0,0,0,0,0]
["Road Furniture",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Storm water Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Drainage Collection",null,0,0,0,0,0,0,0,0,0]
["Storm water Conveyance",null,0,0,0,0,0,0,0,0,0]
["Attenuation",null,0,0,0,0,0,0,0,0,0]
["Electrical Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Power Plants",null,0,0,0,0,0,0,0,0,0]
["HV Substations",null,0,0,0,0,0,0,0,0,0]
["HV Switching Station",null,0,0,0,0,0,0,0,0,0]
["HV Transmission Conductors",null,0,0,0,0,0,0,0,0,0]
["MV Substations",null,0,0,0,0,0,0,0,0,0]
["MV Switching Stations",null,0,0,0,0,0,0,0,0,0]
["MV Networks",null,0,0,0,0,0,0,0,0,0]
["LV Networks",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Water Supply Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Dams and Weirs",null,0,0,0,0,0,0,0,0,0]
["Boreholes",null,0,0,0,0,0,0,0,0,0]
["Reservoirs",null,0,0,0,0,0,0,0,0,0]
["Pump Stations",null,0,0,0,0,0,0,0,0,0]
["Water Treatment Works",null,0,0,0,0,0,0,0,0,0]
["Bulk Mains",null,0,0,0,0,0,0,0,0,0]
["Distribution",null,0,0,0,0,0,0,0,0,0]
["Distribution Points",null,0,0,0,0,0,0,0,0,0]
["PRV Stations",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Sanitation Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Pump Station",null,0,0,0,0,0,0,0,0,0]
["Reticulation",null,0,0,0,0,0,0,0,0,0]
["Waste Water Treatment Works",null,0,0,0,0,0,0,0,0,0]
["Outfall Sewers",null,0,0,0,0,0,0,0,0,0]
["Toilet Facilities",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Solid Waste Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Landfill Sites",null,0,0,0,0,0,0,0,0,0]
["Waste Transfer Stations",null,0,0,0,0,0,0,0,0,0]
["Waste Processing Facilities",null,0,0,0,0,0,0,0,0,0]
["Waste Drop-off Points",null,0,0,0,0,0,0,0,0,0]
["Waste Separation Facilities",null,0,0,0,0,0,0,0,0,0]
["Electricity Generation Facilities",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Rail Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Rail Lines",null,0,0,0,0,0,0,0,0,0]
["Rail Structures",null,0,0,0,0,0,0,0,0,0]
["Rail Furniture",null,0,0,0,0,0,0,0,0,0]
["Drainage Collection",null,0,0,0,0,0,0,0,0,0]
["Storm water Conveyance",null,0,0,0,0,0,0,0,0,0]
["Attenuation",null,0,0,0,0,0,0,0,0,0]
["MV Substations",null,0,0,0,0,0,0,0,0,0]
["LV Networks",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Coastal Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Sand Pumps",null,0,0,0,0,0,0,0,0,0]
["Piers",null,0,0,0,0,0,0,0,0,0]
["Revetments",null,0,0,0,0,0,0,0,0,0]
["Promenades",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Information and Communication Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Data Centres",null,0,0,0,0,0,0,0,0,0]
["Core Layers",null,0,0,0,0,0,0,0,0,0]
["Distribution Layers",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
[]
["Community Assets",null,0,0,0,0,0,0,0,0,0]
["Community Facilities",null,0,0,0,0,0,0,0,0,0]
["Halls",null,0,0,0,0,0,0,0,0,0]
["Centres",null,0,0,0,0,0,0,0,0,0]
["Crèches",null,0,0,0,0,0,0,0,0,0]
["Clinics/Care Centres",null,0,0,0,0,0,0,0,0,0]
["Fire/Ambulance Stations",null,0,0,0,0,0,0,0,0,0]
["Testing Stations",null,0,0,0,0,0,0,0,0,0]
["Museums",null,0,0,0,0,0,0,0,0,0]
["Galleries",null,0,0,0,0,0,0,0,0,0]
["Theatres",null,0,0,0,0,0,0,0,0,0]
["Libraries",null,0,0,0,0,0,0,0,0,0]
["Cemeteries/Crematoria",null,0,0,0,0,0,0,0,0,0]
["Police",null,0,0,0,0,0,0,0,0,0]
["Parks",null,0,0,0,0,0,0,0,0,0]
["Public Open Space",null,0,0,0,0,0,0,0,0,0]
["Nature Reserves",null,0,0,0,0,0,0,0,0,0]
["Public Ablution Facilities",null,0,0,0,0,0,0,0,0,0]
["Markets",null,0,0,0,0,0,0,0,0,0]
["Stalls",null,0,0,0,0,0,0,0,0,0]
["Abattoirs",null,0,0,0,0,0,0,0,0,0]
["Airports",null,0,0,0,0,0,0,0,0,0]
["Taxi Ranks/Bus Terminals",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Sport and Recreation Facilities",null,0,0,0,0,0,0,0,0,0]
["Indoor Facilities",null,0,0,0,0,0,0,0,0,0]
["Outdoor Facilities",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
[]
["Heritage assets",null,0,0,0,0,0,0,0,0,0]
["Monuments",null,0,0,0,0,0,0,0,0,0]
["Historic Buildings",null,0,0,0,0,0,0,0,0,0]
["Works of Art",null,0,0,0,0,0,0,0,0,0]
["Conservation Areas",null,0,0,0,0,0,0,0,0,0]
["Other Heritage",null,0,0,0,0,0,0,0,0,0]
[]
["Investment properties",null,0,0,0,0,0,0,0,0,0]
["Revenue Generating",null,0,0,0,0,0,0,0,0,0]
["Improved Property",null,0,0,0,0,0,0,0,0,0]
["Unimproved Property",null,0,0,0,0,0,0,0,0,0]
["Non-revenue Generating",null,0,0,0,0,0,0,0,0,0]
["Improved Property",null,0,0,0,0,0,0,0,0,0]
["Unimproved Property",null,0,0,0,0,0,0,0,0,0]
[]
["Other assets",null,0,0,0,0,0,0,0,0,0]
["Operational Buildings",null,0,0,0,0,0,0,0,0,0]
["Municipal Offices",null,0,0,0,0,0,0,0,0,0]
["Pay/Enquiry Points",null,0,0,0,0,0,0,0,0,0]
["Building Plan Offices",null,0,0,0,0,0,0,0,0,0]
["Workshops",null,0,0,0,0,0,0,0,0,0]
["Yards",null,0,0,0,0,0,0,0,0,0]
["Stores",null,0,0,0,0,0,0,0,0,0]
["Laboratories",null,0,0,0,0,0,0,0,0,0]
["Training Centres",null,0,0,0,0,0,0,0,0,0]
["Manufacturing Plant",null,0,0,0,0,0,0,0,0,0]
["Depots",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Housing",null,0,0,0,0,0,0,0,0,0]
["Staff Housing",null,0,0,0,0,0,0,0,0,0]
["Social Housing",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
[]
["Biological or Cultivated Assets",null,0,0,0,0,0,0,0,0,0]
["Biological or Cultivated Assets",null,0,0,0,0,0,0,0,0,0]
[]
["Intangible Assets",null,0,0,0,0,0,0,0,0,0]
["Servitudes",null,0,0,0,0,0,0,0,0,0]
["Licences and Rights",null,0,0,0,0,0,0,0,0,0]
["Water Rights",null,0,0,0,0,0,0,0,0,0]
["Effluent Licenses",null,0,0,0,0,0,0,0,0,0]
["Solid Waste Licenses",null,0,0,0,0,0,0,0,0,0]
["Computer Software and Applications",null,0,0,0,0,0,0,0,0,0]
["Load Settlement Software Applications",null,0,0,0,0,0,0,0,0,0]
["Unspecified",null,0,0,0,0,0,0,0,0,0]
[]
["Computer Equipment",null,0,0,0,0,0,0,0,0,0]
["Computer Equipment",null,0,0,0,0,0,0,0,0,0]
[]
["Furniture and Office Equipment",null,0,0,0,0,0,0,0,0,0]
["Furniture and Office Equipment",null,0,0,0,0,0,0,0,0,0]
[]
["Machinery and Equipment",null,0,0,0,0,0,0,0,0,0]
["Machinery and Equipment",null,0,0,0,0,0,0,0,0,0]
[]
["Transport Assets",null,0,0,0,0,0,0,0,0,0]
["Transport Assets",null,0,0,0,0,0,0,0,0,0]
[]
["Land",null,0,0,0,0,0,0,0,0,0]
["Land",null,0,0,0,0,0,0,0,0,0]
[]
["Zoo's, Marine and Non-biological Animals",null,0,0,0,0,0,0,0,0,0]
["Zoo's, Marine and Non-biological Animals",null,0,0,0,0,0,0,0,0,0]
[]
["Total Capital Expenditure on renewal of existing assets ",1,0,0,0,0,0,0,0,0,0]
[]
["Renewal of Existing Assets as % of total capex",null,0,0,0,0,0,0,0,0,0]
["Renewal of Existing Assets as % of deprecn\"",null,0,0,0,0,0,0,0,0,0]
["References"]
["1. Total Capital Expenditure  on renewal of existing assets (SA34b) plus Total Capital Expenditure on new assets (SA34a) plus Total Capital Expenditure  on upgrading of existing assets (SA34e) must reconcile to total capital expenditure in Budgeted Capital Expenditure"]
[]
[]
["check balance",null,0,210977,14000,0,0,0,0,0,0]

{"sheet":"SA34c","index":57,"n_rows":175,"n_cols":11,"rows_kept":175,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10]]}
["Choose name from list - Supporting Table SA34c Repairs and maintenance expenditure by asset class"]
["Description","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
["R thousand",1,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Repairs and maintenance expenditure by Asset Class/Sub-class"]
[]
["Infrastructure",null,0,0,3077093.25,0,0,0,2835165,3047802,3276387]
["Roads Infrastructure",null,0,0,3077093.25,0,0,0,2835165,3047802,3276387]
["Roads",null,0,0,3077093.25,0,0,0,2835165,3047802,3276387]
["Road Structures",null,0,0,0,0,0,0,0,0,0]
["Road Furniture",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Storm water Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Drainage Collection",null,0,0,0,0,0,0,0,0,0]
["Storm water Conveyance",null,0,0,0,0,0,0,0,0,0]
["Attenuation",null,0,0,0,0,0,0,0,0,0]
["Electrical Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Power Plants",null,0,0,0,0,0,0,0,0,0]
["HV Substations",null,0,0,0,0,0,0,0,0,0]
["HV Switching Station",null,0,0,0,0,0,0,0,0,0]
["HV Transmission Conductors",null,0,0,0,0,0,0,0,0,0]
["MV Substations",null,0,0,0,0,0,0,0,0,0]
["MV Switching Stations",null,0,0,0,0,0,0,0,0,0]
["MV Networks",null,0,0,0,0,0,0,0,0,0]
["LV Networks",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Water Supply Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Dams and Weirs",null,0,0,0,0,0,0,0,0,0]
["Boreholes",null,0,0,0,0,0,0,0,0,0]
["Reservoirs",null,0,0,0,0,0,0,0,0,0]
["Pump Stations",null,0,0,0,0,0,0,0,0,0]
["Water Treatment Works",null,0,0,0,0,0,0,0,0,0]
["Bulk Mains",null,0,0,0,0,0,0,0,0,0]
["Distribution",null,0,0,0,0,0,0,0,0,0]
["Distribution Points",null,0,0,0,0,0,0,0,0,0]
["PRV Stations",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Sanitation Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Pump Station",null,0,0,0,0,0,0,0,0,0]
["Reticulation",null,0,0,0,0,0,0,0,0,0]
["Waste Water Treatment Works",null,0,0,0,0,0,0,0,0,0]
["Outfall Sewers",null,0,0,0,0,0,0,0,0,0]
["Toilet Facilities",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Solid Waste Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Landfill Sites",null,0,0,0,0,0,0,0,0,0]
["Waste Transfer Stations",null,0,0,0,0,0,0,0,0,0]
["Waste Processing Facilities",null,0,0,0,0,0,0,0,0,0]
["Waste Drop-off Points",null,0,0,0,0,0,0,0,0,0]
["Waste Separation Facilities",null,0,0,0,0,0,0,0,0,0]
["Electricity Generation Facilities",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Rail Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Rail Lines",null,0,0,0,0,0,0,0,0,0]
["Rail Structures",null,0,0,0,0,0,0,0,0,0]
["Rail Furniture",null,0,0,0,0,0,0,0,0,0]
["Drainage Collection",null,0,0,0,0,0,0,0,0,0]
["Storm water Conveyance",null,0,0,0,0,0,0,0,0,0]
["Attenuation",null,0,0,0,0,0,0,0,0,0]
["MV Substations",null,0,0,0,0,0,0,0,0,0]
["LV Networks",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Coastal Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Sand Pumps",null,0,0,0,0,0,0,0,0,0]
["Piers",null,0,0,0,0,0,0,0,0,0]
["Revetments",null,0,0,0,0,0,0,0,0,0]
["Promenades",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Information and Communication Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Data Centres",null,0,0,0,0,0,0,0,0,0]
["Core Layers",null,0,0,0,0,0,0,0,0,0]
["Distribution Layers",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
[]
["Community Assets",null,0,0,0,0,0,0,0,0,0]
["Community Facilities",null,0,0,0,0,0,0,0,0,0]
["Halls",null,0,0,0,0,0,0,0,0,0]
["Centres",null,0,0,0,0,0,0,0,0,0]
["Crèches",null,0,0,0,0,0,0,0,0,0]
["Clinics/Care Centres",null,0,0,0,0,0,0,0,0,0]
["Fire/Ambulance Stations",null,0,0,0,0,0,0,0,0,0]
["Testing Stations",null,0,0,0,0,0,0,0,0,0]
["Museums",null,0,0,0,0,0,0,0,0,0]
["Galleries",null,0,0,0,0,0,0,0,0,0]
["Theatres",null,0,0,0,0,0,0,0,0,0]
["Libraries",null,0,0,0,0,0,0,0,0,0]
["Cemeteries/Crematoria",null,0,0,0,0,0,0,0,0,0]
["Police",null,0,0,0,0,0,0,0,0,0]
["Parks",null,0,0,0,0,0,0,0,0,0]
["Public Open Space",null,0,0,0,0,0,0,0,0,0]
["Nature Reserves",null,0,0,0,0,0,0,0,0,0]
["Public Ablution Facilities",null,0,0,0,0,0,0,0,0,0]
["Markets",null,0,0,0,0,0,0,0,0,0]
["Stalls",null,0,0,0,0,0,0,0,0,0]
["Abattoirs",null,0,0,0,0,0,0,0,0,0]
["Airports",null,0,0,0,0,0,0,0,0,0]
["Taxi Ranks/Bus Terminals",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Sport and Recreation Facilities",null,0,0,0,0,0,0,0,0,0]
["Indoor Facilities",null,0,0,0,0,0,0,0,0,0]
["Outdoor Facilities",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
[null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["Heritage assets",null,0,0,0,0,0,0,0,0,0]
["Monuments",null,0,0,0,0,0,0,0,0,0]
["Historic Buildings",null,0,0,0,0,0,0,0,0,0]
["Works of Art",null,0,0,0,0,0,0,0,0,0]
["Conservation Areas",null,0,0,0,0,0,0,0,0,0]
["Other Heritage",null,0,0,0,0,0,0,0,0,0]
[]
["Investment properties",null,0,0,0,0,0,0,0,0,0]
["Revenue Generating",null,0,0,0,0,0,0,0,0,0]
["Improved Property",null,0,0,0,0,0,0,0,0,0]
["Unimproved Property",null,0,0,0,0,0,0,0,0,0]
["Non-revenue Generating",null,0,0,0,0,0,0,0,0,0]
["Improved Property",null,0,0,0,0,0,0,0,0,0]
["Unimproved Property",null,0,0,0,0,0,0,0,0,0]
[]
["Other assets",null,0,0,647929.79,404000,348848.13549999997,348848.13549999997,230987,240811,251372]
["Operational Buildings",null,0,0,647929.79,404000,348848.13549999997,348848.13549999997,230987,240811,251372]
["Municipal Offices",null,0,0,647929.79,404000,348848.13549999997,348848.13549999997,230987,240811,251372]
["Pay/Enquiry Points",null,0,0,0,0,0,0,0,0,0]
["Building Plan Offices",null,0,0,0,0,0,0,0,0,0]
["Workshops",null,0,0,0,0,0,0,0,0,0]
["Yards",null,0,0,0,0,0,0,0,0,0]
["Stores",null,0,0,0,0,0,0,0,0,0]
["Laboratories",null,0,0,0,0,0,0,0,0,0]
["Training Centres",null,0,0,0,0,0,0,0,0,0]
["Manufacturing Plant",null,0,0,0,0,0,0,0,0,0]
["Depots",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Housing",null,0,0,0,0,0,0,0,0,0]
["Staff Housing",null,0,0,0,0,0,0,0,0,0]
["Social Housing",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
[]
["Biological or Cultivated Assets",null,0,0,0,0,0,0,0,0,0]
["Biological or Cultivated Assets",null,0,0,0,0,0,0,0,0,0]
[]
["Intangible Assets",null,0,0,0,0,0,0,0,0,0]
["Servitudes",null,0,0,0,0,0,0,0,0,0]
["Licences and Rights",null,0,0,0,0,0,0,0,0,0]
["Water Rights",null,0,0,0,0,0,0,0,0,0]
["Effluent Licenses",null,0,0,0,0,0,0,0,0,0]
["Solid Waste Licenses",null,0,0,0,0,0,0,0,0,0]
["Computer Software and Applications",null,0,0,0,0,0,0,0,0,0]
["Load Settlement Software Applications",null,0,0,0,0,0,0,0,0,0]
["Unspecified",null,0,0,0,0,0,0,0,0,0]
[]
["Computer Equipment",null,0,0,0,0,0,0,0,0,0]
["Computer Equipment",null,0,0,0,0,0,0,0,0,0]
[]
["Furniture and Office Equipment",null,0,0,108612.93,59500,53500,53500,147445,200878,209944]
["Furniture and Office Equipment",null,0,0,108612.93,59500,53500,53500,147445,200878,209944]
[]
["Machinery and Equipment",null,0,0,0,99000,99000,99000,0,0,0]
["Machinery and Equipment",null,0,0,0,99000,99000,99000,0,0,0]
[]
["Transport Assets",null,0,0,39215.25,50000,50000,50000,20000,50000,50000]
["Transport Assets",null,0,0,39215.25,50000,50000,50000,20000,50000,50000]
[]
["Land",null,0,0,0,0,0,0,0,0,0]
["Land",null,0,0,0,0,0,0,0,0,0]
[]
["Zoo's, Marine and Non-biological Animals",null,0,0,0,0,0,0,0,0,0]
["Zoo's, Marine and Non-biological Animals",null,0,0,0,0,0,0,0,0,0]
[]
["Total Repairs and Maintenance Expenditure",1,0,0,3872851.22,612500,551348.13549999997,551348.13549999997,3233597,3539491,3787703]
[]
["R&M as a % of PPE",null,0,0,0.45700000000000002,6.7000000000000004E-2,5.7000000000000002E-2,5.7000000000000002E-2,0.33400000000000002,0.35,0.36499999999999999]
["R&M as % Operating Expenditure",null,0,0,3.7999999999999999E-2,6.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,3.1E-2,3.5000000000000003E-2,3.6999999999999998E-2]
["References"]
["1. Total Repairs and Maintenance Expenditure by Asset Category must reconcile to total repairs and maintenance expenditure on Table SA1"]
[]
[]
["check balance",null,0,0,0,0,0,0,0,0,0]

{"sheet":"SA34d","index":58,"n_rows":173,"n_cols":11,"rows_kept":173,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10]]}
["Choose name from list - Supporting Table SA34d Depreciation by asset class"]
["Description","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
["R thousand",1,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Depreciation by Asset Class/Sub-class"]
[]
["Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Roads Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Roads",null,0,0,0,0,0,0,0,0,0]
["Road Structures",null,0,0,0,0,0,0,0,0,0]
["Road Furniture",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Storm water Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Drainage Collection",null,0,0,0,0,0,0,0,0,0]
["Storm water Conveyance",null,0,0,0,0,0,0,0,0,0]
["Attenuation",null,0,0,0,0,0,0,0,0,0]
["Electrical Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Power Plants",null,0,0,0,0,0,0,0,0,0]
["HV Substations",null,0,0,0,0,0,0,0,0,0]
["HV Switching Station",null,0,0,0,0,0,0,0,0,0]
["HV Transmission Conductors",null,0,0,0,0,0,0,0,0,0]
["MV Substations",null,0,0,0,0,0,0,0,0,0]
["MV Switching Stations",null,0,0,0,0,0,0,0,0,0]
["MV Networks",null,0,0,0,0,0,0,0,0,0]
["LV Networks",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Water Supply Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Dams and Weirs",null,0,0,0,0,0,0,0,0,0]
["Boreholes",null,0,0,0,0,0,0,0,0,0]
["Reservoirs",null,0,0,0,0,0,0,0,0,0]
["Pump Stations",null,0,0,0,0,0,0,0,0,0]
["Water Treatment Works",null,0,0,0,0,0,0,0,0,0]
["Bulk Mains",null,0,0,0,0,0,0,0,0,0]
["Distribution",null,0,0,0,0,0,0,0,0,0]
["Distribution Points",null,0,0,0,0,0,0,0,0,0]
["PRV Stations",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Sanitation Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Pump Station",null,0,0,0,0,0,0,0,0,0]
["Reticulation",null,0,0,0,0,0,0,0,0,0]
["Waste Water Treatment Works",null,0,0,0,0,0,0,0,0,0]
["Outfall Sewers",null,0,0,0,0,0,0,0,0,0]
["Toilet Facilities",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Solid Waste Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Landfill Sites",null,0,0,0,0,0,0,0,0,0]
["Waste Transfer Stations",null,0,0,0,0,0,0,0,0,0]
["Waste Processing Facilities",null,0,0,0,0,0,0,0,0,0]
["Waste Drop-off Points",null,0,0,0,0,0,0,0,0,0]
["Waste Separation Facilities",null,0,0,0,0,0,0,0,0,0]
["Electricity Generation Facilities",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Rail Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Rail Lines",null,0,0,0,0,0,0,0,0,0]
["Rail Structures",null,0,0,0,0,0,0,0,0,0]
["Rail Furniture",null,0,0,0,0,0,0,0,0,0]
["Drainage Collection",null,0,0,0,0,0,0,0,0,0]
["Storm water Conveyance",null,0,0,0,0,0,0,0,0,0]
["Attenuation",null,0,0,0,0,0,0,0,0,0]
["MV Substations",null,0,0,0,0,0,0,0,0,0]
["LV Networks",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Coastal Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Sand Pumps",null,0,0,0,0,0,0,0,0,0]
["Piers",null,0,0,0,0,0,0,0,0,0]
["Revetments",null,0,0,0,0,0,0,0,0,0]
["Promenades",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Information and Communication Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Data Centres",null,0,0,0,0,0,0,0,0,0]
["Core Layers",null,0,0,0,0,0,0,0,0,0]
["Distribution Layers",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
[]
["Community Assets",null,0,0,0,0,0,0,0,0,0]
["Community Facilities",null,0,0,0,0,0,0,0,0,0]
["Halls",null,0,0,0,0,0,0,0,0,0]
["Centres",null,0,0,0,0,0,0,0,0,0]
["Crèches",null,0,0,0,0,0,0,0,0,0]
["Clinics/Care Centres",null,0,0,0,0,0,0,0,0,0]
["Fire/Ambulance Stations",null,0,0,0,0,0,0,0,0,0]
["Testing Stations",null,0,0,0,0,0,0,0,0,0]
["Museums",null,0,0,0,0,0,0,0,0,0]
["Galleries",null,0,0,0,0,0,0,0,0,0]
["Theatres",null,0,0,0,0,0,0,0,0,0]
["Libraries",null,0,0,0,0,0,0,0,0,0]
["Cemeteries/Crematoria",null,0,0,0,0,0,0,0,0,0]
["Police",null,0,0,0,0,0,0,0,0,0]
["Parks",null,0,0,0,0,0,0,0,0,0]
["Public Open Space",null,0,0,0,0,0,0,0,0,0]
["Nature Reserves",null,0,0,0,0,0,0,0,0,0]
["Public Ablution Facilities",null,0,0,0,0,0,0,0,0,0]
["Markets",null,0,0,0,0,0,0,0,0,0]
["Stalls",null,0,0,0,0,0,0,0,0,0]
["Abattoirs",null,0,0,0,0,0,0,0,0,0]
["Airports",null,0,0,0,0,0,0,0,0,0]
["Taxi Ranks/Bus Terminals",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Sport and Recreation Facilities",null,0,0,0,0,0,0,0,0,0]
["Indoor Facilities",null,0,0,0,0,0,0,0,0,0]
["Outdoor Facilities",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
[]
["Heritage assets",null,0,0,0,0,0,0,0,0,0]
["Monuments",null,0,0,0,0,0,0,0,0,0]
["Historic Buildings",null,0,0,0,0,0,0,0,0,0]
["Works of Art",null,0,0,0,0,0,0,0,0,0]
["Conservation Areas",null,0,0,0,0,0,0,0,0,0]
["Other Heritage",null,0,0,0,0,0,0,0,0,0]
[]
["Investment properties",null,0,0,0,0,0,0,0,0,0]
["Revenue Generating",null,0,0,0,0,0,0,0,0,0]
["Improved Property",null,0,0,0,0,0,0,0,0,0]
["Unimproved Property",null,0,0,0,0,0,0,0,0,0]
["Non-revenue Generating",null,0,0,0,0,0,0,0,0,0]
["Improved Property",null,0,0,0,0,0,0,0,0,0]
["Unimproved Property",null,0,0,0,0,0,0,0,0,0]
[]
["Other assets",null,42419,46802,0,12000,12000,12000,100000,12000,12000]
["Operational Buildings",null,42419,46802,0,12000,12000,12000,100000,12000,12000]
["Municipal Offices",null,42419,46802,0,12000,12000,12000,100000,12000,12000]
["Pay/Enquiry Points",null,0,0,0,0,0,0,0,0,0]
["Building Plan Offices",null,0,0,0,0,0,0,0,0,0]
["Workshops",null,0,0,0,0,0,0,0,0,0]
["Yards",null,0,0,0,0,0,0,0,0,0]
["Stores",null,0,0,0,0,0,0,0,0,0]
["Laboratories",null,0,0,0,0,0,0,0,0,0]
["Training Centres",null,0,0,0,0,0,0,0,0,0]
["Manufacturing Plant",null,0,0,0,0,0,0,0,0,0]
["Depots",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Housing",null,0,0,0,0,0,0,0,0,0]
["Staff Housing",null,0,0,0,0,0,0,0,0,0]
["Social Housing",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
[]
["Biological or Cultivated Assets",null,0,0,0,0,0,0,0,0,0]
["Biological or Cultivated Assets",null,0,0,0,0,0,0,0,0,0]
[]
["Intangible Assets",null,12007,24864,0,0,0,0,0,0,0]
["Servitudes",null,0,0,0,0,0,0,0,0,0]
["Licences and Rights",null,12007,24864,0,0,0,0,0,0,0]
["Water Rights",null,0,0,0,0,0,0,0,0,0]
["Effluent Licenses",null,0,0,0,0,0,0,0,0,0]
["Solid Waste Licenses",null,0,0,0,0,0,0,0,0,0]
["Computer Software and Applications",null,12007,24864,0,null,null,null,0,0,0]
["Load Settlement Software Applications",null,0,0,0,0,0,0,0,0,0]
["Unspecified",null,0,0,0,0,0,0,0,0,0]
[]
["Computer Equipment",null,46468,75467,259294.84000000003,147655,247655,247655,277655,247655,252655]
["Computer Equipment",null,46468,75467,259294.84000000003,147655,247655,247655,277655,247655,252655]
[]
["Furniture and Office Equipment",null,99254,127517,0,23000,223000,223000,173000,91875,174826.5625]
["Furniture and Office Equipment",null,99254,127517,0,23000,223000,223000,173000,91875,174826.5625]
[]
["Machinery and Equipment",null,51946,82151,242784.58,100000,200000,200000,100000,100000,100000]
["Machinery and Equipment",null,51946,82151,242784.58,100000,200000,200000,100000,100000,100000]
[]
["Transport Assets",null,73734,170008,0,0,0,0,0,0,0]
["Transport Assets",null,73734,170008,0,null,null,null,0,0,0]
[]
["Land",null,0,0,0,0,0,0,0,0,0]
["Land",null,0,0,0,0,0,0,0,0,0]
[]
["Zoo's, Marine and Non-biological Animals",null,0,0,0,0,0,0,0,0,0]
["Zoo's, Marine and Non-biological Animals",null,0,0,0,0,0,0,0,0,0]
[]
["Total Depreciation",1,325828,526809,502079.42000000004,282655,682655,682655,650655,451530,539481.5625]
[]
["References"]
["1. Depreciation based on write down values. Not including Depreciation resulting from revaluation."]
[]
[]
["Check",null,0,0,0,0,0,0,0,0,0]

{"sheet":"SA34e","index":59,"n_rows":175,"n_cols":11,"rows_kept":175,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,8,1,10]]}
["Choose name from list - Supporting Table SA34e Capital expenditure on the upgrading of existing assets by asset class"]
["Description","Ref","2016/17","2017/18","2018/19","Current Year 2019/20",null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
["R thousand",1,"Audited Outcome","Audited Outcome","Audited Outcome","Original Budget","Adjusted Budget","Full Year Forecast","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Capital expenditure on upgrading of existing assets by Asset Class/Sub-class"]
[]
["Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Roads Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Roads",null,0,0,0,0,0,0,0,0,0]
["Road Structures",null,0,0,0,0,0,0,0,0,0]
["Road Furniture",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Storm water Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Drainage Collection",null,0,0,0,0,0,0,0,0,0]
["Storm water Conveyance",null,0,0,0,0,0,0,0,0,0]
["Attenuation",null,0,0,0,0,0,0,0,0,0]
["Electrical Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Power Plants",null,0,0,0,0,0,0,0,0,0]
["HV Substations",null,0,0,0,0,0,0,0,0,0]
["HV Switching Station",null,0,0,0,0,0,0,0,0,0]
["HV Transmission Conductors",null,0,0,0,0,0,0,0,0,0]
["MV Substations",null,0,0,0,0,0,0,0,0,0]
["MV Switching Stations",null,0,0,0,0,0,0,0,0,0]
["MV Networks",null,0,0,0,0,0,0,0,0,0]
["LV Networks",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Water Supply Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Dams and Weirs",null,0,0,0,0,0,0,0,0,0]
["Boreholes",null,0,0,0,0,0,0,0,0,0]
["Reservoirs",null,0,0,0,0,0,0,0,0,0]
["Pump Stations",null,0,0,0,0,0,0,0,0,0]
["Water Treatment Works",null,0,0,0,0,0,0,0,0,0]
["Bulk Mains",null,0,0,0,0,0,0,0,0,0]
["Distribution",null,0,0,0,0,0,0,0,0,0]
["Distribution Points",null,0,0,0,0,0,0,0,0,0]
["PRV Stations",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Sanitation Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Pump Station",null,0,0,0,0,0,0,0,0,0]
["Reticulation",null,0,0,0,0,0,0,0,0,0]
["Waste Water Treatment Works",null,0,0,0,0,0,0,0,0,0]
["Outfall Sewers",null,0,0,0,0,0,0,0,0,0]
["Toilet Facilities",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Solid Waste Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Landfill Sites",null,0,0,0,0,0,0,0,0,0]
["Waste Transfer Stations",null,0,0,0,0,0,0,0,0,0]
["Waste Processing Facilities",null,0,0,0,0,0,0,0,0,0]
["Waste Drop-off Points",null,0,0,0,0,0,0,0,0,0]
["Waste Separation Facilities",null,0,0,0,0,0,0,0,0,0]
["Electricity Generation Facilities",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Rail Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Rail Lines",null,0,0,0,0,0,0,0,0,0]
["Rail Structures",null,0,0,0,0,0,0,0,0,0]
["Rail Furniture",null,0,0,0,0,0,0,0,0,0]
["Drainage Collection",null,0,0,0,0,0,0,0,0,0]
["Storm water Conveyance",null,0,0,0,0,0,0,0,0,0]
["Attenuation",null,0,0,0,0,0,0,0,0,0]
["MV Substations",null,0,0,0,0,0,0,0,0,0]
["LV Networks",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Coastal Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Sand Pumps",null,0,0,0,0,0,0,0,0,0]
["Piers",null,0,0,0,0,0,0,0,0,0]
["Revetments",null,0,0,0,0,0,0,0,0,0]
["Promenades",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Information and Communication Infrastructure",null,0,0,0,0,0,0,0,0,0]
["Data Centres",null,0,0,0,0,0,0,0,0,0]
["Core Layers",null,0,0,0,0,0,0,0,0,0]
["Distribution Layers",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
[]
["Community Assets",null,0,0,0,0,0,0,0,0,0]
["Community Facilities",null,0,0,0,0,0,0,0,0,0]
["Halls",null,0,0,0,0,0,0,0,0,0]
["Centres",null,0,0,0,0,0,0,0,0,0]
["Crèches",null,0,0,0,0,0,0,0,0,0]
["Clinics/Care Centres",null,0,0,0,0,0,0,0,0,0]
["Fire/Ambulance Stations",null,0,0,0,0,0,0,0,0,0]
["Testing Stations",null,0,0,0,0,0,0,0,0,0]
["Museums",null,0,0,0,0,0,0,0,0,0]
["Galleries",null,0,0,0,0,0,0,0,0,0]
["Theatres",null,0,0,0,0,0,0,0,0,0]
["Libraries",null,0,0,0,0,0,0,0,0,0]
["Cemeteries/Crematoria",null,0,0,0,0,0,0,0,0,0]
["Police",null,0,0,0,0,0,0,0,0,0]
["Parks",null,0,0,0,0,0,0,0,0,0]
["Public Open Space",null,0,0,0,0,0,0,0,0,0]
["Nature Reserves",null,0,0,0,0,0,0,0,0,0]
["Public Ablution Facilities",null,0,0,0,0,0,0,0,0,0]
["Markets",null,0,0,0,0,0,0,0,0,0]
["Stalls",null,0,0,0,0,0,0,0,0,0]
["Abattoirs",null,0,0,0,0,0,0,0,0,0]
["Airports",null,0,0,0,0,0,0,0,0,0]
["Taxi Ranks/Bus Terminals",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Sport and Recreation Facilities",null,0,0,0,0,0,0,0,0,0]
["Indoor Facilities",null,0,0,0,0,0,0,0,0,0]
["Outdoor Facilities",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
[]
["Heritage assets",null,0,0,0,0,0,0,0,0,0]
["Monuments",null,0,0,0,0,0,0,0,0,0]
["Historic Buildings",null,0,0,0,0,0,0,0,0,0]
["Works of Art",null,0,0,0,0,0,0,0,0,0]
["Conservation Areas",null,0,0,0,0,0,0,0,0,0]
["Other Heritage",null,0,0,0,0,0,0,0,0,0]
[]
["Investment properties",null,0,0,0,0,0,0,0,0,0]
["Revenue Generating",null,0,0,0,0,0,0,0,0,0]
["Improved Property",null,0,0,0,0,0,0,0,0,0]
["Unimproved Property",null,0,0,0,0,0,0,0,0,0]
["Non-revenue Generating",null,0,0,0,0,0,0,0,0,0]
["Improved Property",null,0,0,0,0,0,0,0,0,0]
["Unimproved Property",null,0,0,0,0,0,0,0,0,0]
[]
["Other assets",null,0,0,0,0,0,0,0,0,0]
["Operational Buildings",null,0,0,0,0,0,0,0,0,0]
["Municipal Offices",null,0,0,0,0,0,0,0,0,0]
["Pay/Enquiry Points",null,0,0,0,0,0,0,0,0,0]
["Building Plan Offices",null,0,0,0,0,0,0,0,0,0]
["Workshops",null,0,0,0,0,0,0,0,0,0]
["Yards",null,0,0,0,0,0,0,0,0,0]
["Stores",null,0,0,0,0,0,0,0,0,0]
["Laboratories",null,0,0,0,0,0,0,0,0,0]
["Training Centres",null,0,0,0,0,0,0,0,0,0]
["Manufacturing Plant",null,0,0,0,0,0,0,0,0,0]
["Depots",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
["Housing",null,0,0,0,0,0,0,0,0,0]
["Staff Housing",null,0,0,0,0,0,0,0,0,0]
["Social Housing",null,0,0,0,0,0,0,0,0,0]
["Capital Spares",null,0,0,0,0,0,0,0,0,0]
[]
["Biological or Cultivated Assets",null,0,0,0,0,0,0,0,0,0]
["Biological or Cultivated Assets",null,0,0,0,0,0,0,0,0,0]
[]
["Intangible Assets",null,0,0,0,0,0,0,0,0,0]
["Servitudes",null,0,0,0,0,0,0,0,0,0]
["Licences and Rights",null,0,0,0,0,0,0,0,0,0]
["Water Rights",null,0,0,0,0,0,0,0,0,0]
["Effluent Licenses",null,0,0,0,0,0,0,0,0,0]
["Solid Waste Licenses",null,0,0,0,0,0,0,0,0,0]
["Computer Software and Applications",null,0,0,0,0,0,0,0,0,0]
["Load Settlement Software Applications",null,0,0,0,0,0,0,0,0,0]
["Unspecified",null,0,0,0,0,0,0,0,0,0]
[]
["Computer Equipment",null,0,0,0,0,0,0,0,0,0]
["Computer Equipment",null,0,0,0,0,0,0,0,0,0]
[]
["Furniture and Office Equipment",null,0,0,0,0,0,0,0,0,0]
["Furniture and Office Equipment",null,0,0,0,0,0,0,0,0,0]
[]
["Machinery and Equipment",null,0,0,0,0,0,0,0,0,0]
["Machinery and Equipment",null,0,0,0,0,0,0,0,0,0]
[]
["Transport Assets",null,0,0,0,0,0,0,0,0,0]
["Transport Assets",null,0,0,0,0,0,0,0,0,0]
[]
["Land",null,0,0,0,0,0,0,0,0,0]
["Land",null,0,0,0,0,0,0,0,0,0]
[]
["Zoo's, Marine and Non-biological Animals",null,0,0,0,0,0,0,0,0,0]
["Zoo's, Marine and Non-biological Animals",null,0,0,0,0,0,0,0,0,0]
[]
["Total Capital Expenditure on upgrading of existing assets ",1,0,0,0,0,0,0,0,0,0]
[]
["Upgrading of Existing Assets as % of total capex",null,0,0,0,0,0,0,0,0,0]
["Upgrading of Existing Assets as % of deprecn\"",null,0,0,0,0,0,0,0,0,0]
["References"]
["1.  Total Capital Expenditure  on upgrading of existing assets (SA34e) plus Total Capital Expenditure on new assets (SA34a)  plus Total Capital Expenditure  on renewal of existing assets (SA34b) must reconcile to total capital expenditure in Budgeted Capital Expenditure"]
[]
[]
["check balance",null,0,210977,14000,0,0,0,0,0,0]

{"sheet":"SA35","index":60,"n_rows":61,"n_cols":9,"rows_kept":61,"cut":false,"hidden":false,"merged":[[1,5,1,8],[1,2,1,4]]}
["Choose name from list - Supporting Table SA35 Future financial implications of the capital budget"]
["Vote Description","Ref","2020/21 Medium Term Revenue & Expenditure Framework",null,null,"Forecasts"]
["R thousand",null,"Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23","Forecast 2023/24","Forecast 2024/25","Forecast 2025/26","Present value"]
["Capital expenditure",1]
["Vote 1 - Executive and Council",null,0,0,0,0,0,0,0]
["Vote 2 - Municipal Manager",null,31000,0,0,0,0,0,0]
["Vote 3 - Finance",null,60000,0,0,0,0,0,0]
["Vote 4 - Corporate Services",null,337100,260000,260000,271960,284470.16000000003,297555.78736000002,311243.35357856005]
["Vote 5 - Technical Services",null,0,0,0,0,0,0,0]
["Vote 6 - COMMUNITY & SOCIAL SERVICES",null,0,0,0]
["Vote 7 - [NAME OF VOTE 7]",null,0,0,0]
["Vote 8 - [NAME OF VOTE 8]",null,0,0,0]
["Vote 9 - [NAME OF VOTE 9]",null,0,0,0]
["Vote 10 - [NAME OF VOTE 10]",null,0,0,0]
["Vote 11 - [NAME OF VOTE 11]",null,0,0,0]
["Vote 12 - [NAME OF VOTE 12]",null,0,0,0]
["Vote 13 - [NAME OF VOTE 13]",null,0,0,0]
["Vote 14 - [NAME OF VOTE 14]",null,0,0,0]
["Vote 15 - [NAME OF VOTE 15]",null,0,0,0]
["List entity summary if applicable"]
["Total Capital Expenditure ",null,428100,260000,260000,271960,284470.16000000003,297555.78736000002,311243.35357856005]
[]
["Future operational costs by vote",2]
["Vote 1 - Executive and Council",null,6207163.5175000001,5865379.5159312496,6127125.4110877337,6408973.1799977701,6703785.9462776678,7012160.099806441,7334719.4643975375]
["Vote 2 - Municipal Manager",null,7267048.4244999997,5855347.7803624989,6286162.5861442192,6575326.0651068538,6877791.0641017696,7194169.4530504514,7525101.2478907723]
["Vote 3 - Finance",null,13647721.920499999,14353169.633231251,13866143.474185856,14503986.073998407,15171169.433402333,15869043.227338841,16599019.215796428]
["Vote 4 - Corporate Services",null,21714956.296500001,22286083.754018746,23387172.001648825,24462981.913724672,25588279.081756007,26765339.919516783,27996545.555814557]
["Vote 5 - Technical Services",null,51395055.877000026,55219685.067774981,59342255.197858103,62071998.93695958,64927310.88805972,67913967.188910469,71038009.679600358]
["Vote 6 - COMMUNITY & SOCIAL SERVICES"]
["Vote 7 - [NAME OF VOTE 7]"]
["Vote 8 - [NAME OF VOTE 8]"]
["Vote 9 - [NAME OF VOTE 9]"]
["Vote 10 - [NAME OF VOTE 10]"]
["Vote 11 - [NAME OF VOTE 11]"]
["Vote 12 - [NAME OF VOTE 12]"]
["Vote 13 - [NAME OF VOTE 13]"]
["Vote 14 - [NAME OF VOTE 14]"]
["Vote 15 - [NAME OF VOTE 15]"]
["List entity summary if applicable"]
["Total future operational costs",null,100231946.03600001,103579665.75131872,109008858.67092472,114023266.16978729,119268336.41359749,124754679.88862298,130493395.16349965]
[]
["Future revenue by source",3]
["Property rates",null,0,0,0,0,0,0,0]
["Service charges - electricity revenue",null,0,0,0,0,0,0,0]
["Service charges - water revenue",null,0,0,0,0,0,0,0]
["Service charges - sanitation revenue",null,0,0,0,0,0,0,0]
["Service charges - refuse revenue",null,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,null,0]
["Rental of facilities and equipment",null,100000,93000,93000,97278,101752.788,106433.41624800001,111329.35339540802]
["Interest earned - external investments",null,1100000,900000,900000,941400,984704.4,1030000.8024,1077380.8393104002]
["Agency services",null,4987443,5135445.1500000004,5393029.9075000007,5641109.283245001,5900600.3102742713,6172027.9245468881,6455941.2090760451]
["Transfers and subsidies",null,43265000,42403000,43460000,45459160,47550281.359999999,49737594.302560002,52025523.640477762]
["Other revenue",null,51562410,54134610,56835420,59449849.32,62184542.388720006,65045031.338601127,68037102.780176789]
["Total future revenue",null,101014853,102666055.15000001,106681449.9075,111588796.60324499,116721881.24699429,122091087.78435601,127707277.82243641]
["Net Financial Implications",null,-354806.96399998665,1173610.601318717,2587408.7634247243,2706429.5665422976,2830925.326603204,2961147.891626969,3097360.6946418136]
["References"]
["1. Summarise the total capital cost until capital project is operational (MFMA s19(2)(a))"]
["2. Summary of future operational costs from when projects operational (present value until the end of each asset's useful life) (MFMA s19(2)(b))"]
["3. Summarise the future revenue from when projects are operational, including municipal tax and tariff implications, (present value until the end of asset's useful life)"]
[]
["check",null,0,0,0]

{"sheet":"IE","index":61,"n_rows":880,"n_cols":30,"rows_kept":880,"cut":false,"hidden":false,"merged":[]}
["Admin of ","VOTE","GRAP","GENERAL DESCRIPTION","TYPE","Tn","Fn","Dp","Sc","ItemSub","Vote","Vlookup","DEPARTMENT","Description                                      ","Original Budget","CurrMthActual   ","Adjusted budget","Committment     ","YTD actual as at end April 2020      ","AvailableBudget ","Adjustment for June 2020","Adjustment budget for June 2020","2020/2021","2021/2022","2022/2023","Funding source","FUNDING SOURCE of Adjustment budget 1","EMS Municipal Standard Classification","STRATEGIC OBJECTIVES","EMS Function"]
["ADMIN","EXECUTIVE AND COUNCIL ","RENTAL","RENTAL","I",1,10,10,1,5127000,{"$f":"CONCATENATE(0,F2,G2,H2,0,I2,J2)","v":"011010015127000"},{"$f":"VLOOKUP(K2,#REF!,4,0)","v":{"$error":"#REF!"}},"Municipal Manager","HUUR: BESIGHEIDSGEBOU                            ",-93000,0,-93000,0,-64728.69,-28271.31,null,-93000,-100000,-93000,-93000,"RENTAL","RENTAL","Municipal Manager/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","EXECUTIVE AND COUNCIL ","INTEREST","INTEREST","I",1,10,10,1,5156000,{"$f":"CONCATENATE(0,F3,G3,H3,0,I3,J3)","v":"011010015156000"},{"$f":"VLOOKUP(K3,#REF!,4,0)","v":{"$error":"#REF!"}},"Municipal Manager","RENTE OP BELEGGINGS EN   LOPENDE                 ",-630000,0,0,0,-12994.83,12994.83,null,0,null,null,null,"INTEREST","INTEREST","Municipal Manager/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","EXECUTIVE AND COUNCIL ","AGENCY","RAMMS ADMIN","I",1,10,10,1,5267002,"011010015267002",{"$f":"VLOOKUP(K4,#REF!,4,0)","v":{"$error":"#REF!"}},"Municipal Manager","RAMMS ADMIN INKOMSTE                             ",-101750,0,-101750,0,0,-101750,null,-101750,-97400,-102750,-108700,"ADMIN FEE ","RAMMS ADMIN","Municipal Manager/Executive and Council","Improve and maintain district roads and promote safe roads transport","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","EXECUTIVE AND COUNCIL ","TRANSFER","WC CAPACITY BURSARIES","I",1,10,10,1,5267004,"011010015267004",{"$f":"VLOOKUP(K5,#REF!,4,0)","v":{"$error":"#REF!"}},"Municipal Manager","WK FIN BESTUURS KAPASITE ITS BEURSE              ",-379000,0,-645766,0,-128503.41,-517262.59,null,-645766,-400000,null,null,"WC BURSARY","WC CAPACITY BURSARIES","Municipal Manager/Executive and Council","Build a well capacitated workforce, skilled youth and communities","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","EXECUTIVE AND COUNCIL ","AGENCY","ROADS ADMIN FEE","I",1,10,10,1,5669001,"011010015669001",{"$f":"VLOOKUP(K6,#REF!,4,0)","v":{"$error":"#REF!"}},"Municipal Manager","WKPR PAAIE AGENT 18/19                           ",-4181696,-451362.33,-4206304.3499999996,0,-3283753.68,-922550.67,133565.34999999963,-4072739,-4793043,-5032695.1500000004,-5284329.9075000007,"ROADS ADMIN","ROADS ADMIN FEE","Municipal Manager/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","EXECUTIVE AND COUNCIL ","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,10,1,7010000,"011010017010000",{"$f":"VLOOKUP(K7,#REF!,4,0)","v":{"$error":"#REF!"}},"Municipal Manager","SALARISSE                                        ",202530,16886,202531,0,168465,34066,null,202531,220252.46249999999,239524.55296874998,260482.95135351559,"EQUITABLE SHARE","EQUITABLE SHARE","Municipal Manager/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","EXECUTIVE AND COUNCIL ","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,10,1,7010011,"011010017010011",{"$f":"VLOOKUP(K8,#REF!,4,0)","v":{"$error":"#REF!"}},"Municipal Manager","SALARIS MUNISIPALE BESTU URDER                   ",1388730,140527.23000000001,1382283,0,1169488.72,212794.28,null,1382283,1437574.32,1634765.6292187497,1777807.6217753901,"EQUITABLE SHARE","EQUITABLE SHARE","Municipal Manager/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","EXECUTIVE AND COUNCIL ","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,10,1,7011000,"011010017011000",{"$f":"VLOOKUP(K9,#REF!,4,0)","v":{"$error":"#REF!"}},"Municipal Manager","BONUSSE - ANDER PERSONEE L                       ",16878,0,16886,0,16886,0,null,16886,18363.524999999998,19970.333437499998,21717.737613281246,"EQUITABLE SHARE","ROADS ADMIN FEE","Municipal Manager/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","EXECUTIVE AND COUNCIL ","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,10,1,7011001,"011010017011001",{"$f":"VLOOKUP(K10,#REF!,4,0)","v":{"$error":"#REF!"}},"Municipal Manager","BONUS - BESTUURDER                               ",129788,0,100000,0,0,100000,50000,150000,125000,125000,150000,"EQUITABLE SHARE","ROADS ADMIN FEE","Municipal Manager/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","EXECUTIVE AND COUNCIL ","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,10,1,7027000,"011010017027000",{"$f":"VLOOKUP(K11,#REF!,4,0)","v":{"$error":"#REF!"}},"Municipal Manager","DIVERSE TOELAE BESTUURDE R                       ",54000,4500,54000,0,45000,9000,-9000,45000,null,63863.437499999985,69451.488281249985,"EQUITABLE SHARE","ROADS ADMIN FEE","Municipal Manager/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","EXECUTIVE AND COUNCIL ","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,10,1,7027001,"011010017027001",{"$f":"VLOOKUP(K12,#REF!,4,0)","v":{"$error":"#REF!"}},"Municipal Manager","DIVERSE TOELAE ANDER PER SONEEL                  ",3600,300,3600,0,3000,600,null,3600,3914.9999999999995,4257.5624999999991,4630.0992187499987,"EQUITABLE SHARE","ROADS ADMIN FEE","Municipal Manager/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","EXECUTIVE AND COUNCIL ","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,10,1,7031000,"011010017031000",{"$f":"VLOOKUP(K13,#REF!,4,0)","v":{"$error":"#REF!"}},"Municipal Manager","PENSIOENFONDSBYDRAES PER SONEEL                  ",33445,3039.48,36445,0,30323.7,6121.3,null,36445,39633.9375,43101.907031249997,46873.323896484369,"EQUITABLE SHARE","ROADS ADMIN FEE","Municipal Manager/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","EXECUTIVE AND COUNCIL ","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,10,1,7033000,"011010017033000",{"$f":"VLOOKUP(K14,#REF!,4,0)","v":{"$error":"#REF!"}},"Municipal Manager","GROEPVERSEKERING PERSONE EL                      ",4403,400.18,4653,0,3992.44,660.56,139.80000000000007,4792.8,5060.1374999999998,5502.8995312499992,5984.4032402343737,"EQUITABLE SHARE","ROADS ADMIN FEE","Municipal Manager/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","EXECUTIVE AND COUNCIL ","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,10,1,7034000,"011010017034000",{"$f":"VLOOKUP(K15,#REF!,4,0)","v":{"$error":"#REF!"}},"Municipal Manager","WVF:  ANDER PERSONEEL                            ",1785,148.72,1785,0,1487.2,297.8,null,1785,1941.1874999999998,2111.0414062499995,2295.7575292968741,"EQUITABLE SHARE","ROADS ADMIN FEE","Municipal Manager/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","EXECUTIVE AND COUNCIL ","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,10,1,7034001,"011010017034001",{"$f":"VLOOKUP(K16,#REF!,4,0)","v":{"$error":"#REF!"}},"Municipal Manager","WVF: BESTUURDER                                  ",1785,148.72,1785,0,1487.2,297.8,null,1785,1941.1874999999998,2111.0414062499995,2295.7575292968741,"EQUITABLE SHARE","ROADS ADMIN FEE","Municipal Manager/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","EXECUTIVE AND COUNCIL ","DEPRECIATION","DEPRECIATION","E",1,10,10,1,7130000,"011010017130000",{"$f":"VLOOKUP(K17,#REF!,4,0)","v":{"$error":"#REF!"}},"Municipal Manager","WAARDEVERMINDERING MEUBE LS                      ",10000,0,10000,0,0,10000,null,10000,10000,10875,11826.562499999998,"ADMIN FEE ","RENTAL","Municipal Manager/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","EXECUTIVE AND COUNCIL ","CONSUMABLES","SUNDRY EXPENSES","E",1,10,10,1,7572000,"011010017572000",{"$f":"VLOOKUP(K18,#REF!,4,0)","v":{"$error":"#REF!"}},"Municipal Manager","DIVERSE UITGAWES                                 ",2000,0,0,0,80,-80,200,200,0,0,0,"EQUITABLE SHARE","RENTAL","Municipal Manager/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","EXECUTIVE AND COUNCIL ","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,10,1,7574000,"011010017574000",{"$f":"VLOOKUP(K19,#REF!,4,0)","v":{"$error":"#REF!"}},"Municipal Manager","DRUKWERK EN SKRYFBEHOEFT                         ",12600,880.96,12600,0,14687.31,-2087.31,2500,15100,12600,13702.499999999998,14901.468749999996,"EQUITABLE SHARE","RENTAL","Municipal Manager/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","EXECUTIVE AND COUNCIL ","CONSUMABLES","SUNDRY EXPENSES","E",1,10,10,1,7750001,"011010017750001",{"$f":"VLOOKUP(K20,#REF!,4,0)","v":{"$error":"#REF!"}},"Municipal Manager","ONTHAALKOSTE MUNISIPALE  BESTUURDER              ",5000,0,500,0,156.41999999999999,343.58,null,500,500,543.75,591.328125,"EQUITABLE SHARE","RENTAL","Municipal Manager/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","EXECUTIVE AND COUNCIL ","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,10,1,7750002,"011010017750002",{"$f":"VLOOKUP(K21,#REF!,4,0)","v":{"$error":"#REF!"}},"Municipal Manager","KAPASITEITS BOU BEURS    FONDS                   ",379000,0,645766,0,215599.76,430166.24,null,645766,400000,null,null,"WC BURSARY","WC CAPACITY BURSARIES","Municipal Manager/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,10,1,7785000,"011010017785000",{"$f":"VLOOKUP(K22,#REF!,4,0)","v":{"$error":"#REF!"}},"Municipal Manager","AKKOMODASIE / MM                                 ",60000,0,30000,1339.13,29621.09,-960.22,1000,31000,30000,32624.999999999996,35479.687499999993,"EQUITABLE SHARE","LG SETA MANDATORY","Municipal Manager/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,10,1,7785001,"011010017785001",{"$f":"VLOOKUP(K23,#REF!,4,0)","v":{"$error":"#REF!"}},"Municipal Manager","DAG TOELAAG / MM                                 ",1500,0,500,0,0,500,null,500,500,543.75,591.328125,"EQUITABLE SHARE","INTEREST","Municipal Manager/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,10,1,7785004,"011010017785004",{"$f":"VLOOKUP(K24,#REF!,4,0)","v":{"$error":"#REF!"}},"Municipal Manager","REISKOSTE / MM                                   ",100000,0,45000,0,57662.82,-12662.82,null,45000,45000,48937.499999999993,53219.531249999985,"EQUITABLE SHARE","SUNDRY INCOME","Municipal Manager/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,10,1,7785005,"011010017785005",{"$f":"VLOOKUP(K25,#REF!,4,0)","v":{"$error":"#REF!"}},"Municipal Manager","LUGVERVOER VAN MM                                ",10000,0,5000,287.5,0,4712.5,-3000,2000,5000,5437.5,5913.2812499999991,"EQUITABLE SHARE","RENTAL","Municipal Manager/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,10,1,7786000,"011010017786000",{"$f":"VLOOKUP(K26,#REF!,4,0)","v":{"$error":"#REF!"}},"Municipal Manager","AKKOMODASIE ANDER PERSON EEL                     ",1500,0,1500,0,2504.36,-1004.36,null,1500,1500,1631.2499999999998,1773.9843749999995,"EQUITABLE SHARE","RENTAL","Municipal Manager/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,10,1,7786001,"011010017786001",{"$f":"VLOOKUP(K27,#REF!,4,0)","v":{"$error":"#REF!"}},"Municipal Manager","DAG TOELAAG ANDER PERSON EEL                     ",750,0,750,0,0,750,null,750,750,815.62499999999989,886.99218749999977,"EQUITABLE SHARE","CHIETA ADMIN","Municipal Manager/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","DEVELOPMENT AND TRAINING","E",1,10,10,1,7787000,"011010017787000",{"$f":"VLOOKUP(K28,#REF!,4,0)","v":{"$error":"#REF!"}},"Municipal Manager","REGISTRASIE & KONGRESGEL                         ",8660,0,2200,0,0,2200,null,2200,2200,2392.5,2601.84375,"EQUITABLE SHARE","CHIETA ADMIN","Municipal Manager/Executive and Council","Build a well capacitated workforce, skilled youth and communities","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","SUNDRY EXPENSES","E",1,10,10,1,7824000,"011010017824000",{"$f":"VLOOKUP(K29,#REF!,4,0)","v":{"$error":"#REF!"}},"Municipal Manager","TELEFOON & POSGELD                               ",13780,600,14780,0,8971.17,5808.83,3000,17780,16258.000000000002,17680.575000000001,19227.6253125,"EQUITABLE SHARE","CHIETA ADMIN","Municipal Manager/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","SUNDRY EXPENSES","E",1,10,10,1,7856001,"011010017856001",{"$f":"VLOOKUP(K30,#REF!,4,0)","v":{"$error":"#REF!"}},"Municipal Manager","VERSEKERINGS PREMIES                             ",3540,0,3540,0,3540,0,null,3540,3894.0000000000005,4234.7250000000004,4605.2634374999998,"EQUITABLE SHARE","CHIETA ADMIN","Municipal Manager/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","EXECUTIVE AND COUNCIL ","TRANSFER","EQUITABLE SHARE","I",1,10,10,2,5267000,"011010025267000",{"$f":"VLOOKUP(K31,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","EQUITABLE SHARE                                  ",-30642000,0,-30642000,0,-30642000,-20428000,null,-30642000,-31965000,-33485000,-34811000,"EQUITABLE SHARE","EQUITABLE SHARE","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","TRANSFER","LOCAL GOVERNMENT SUPPORT GRANT","I",1,10,10,2,5267015,"011010025267015",{"$f":"VLOOKUP(K32,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","LOCAL GOVERNMENT SUPPORT HUMANITARIAN",null,null,null,null,null,null,-100000,-100000,null,null,null,"LG SUPPORT GRANT",null,null,"Prevent and minimize the impact of possible disasters and improve public safety in the region"]
["ADMIN","EXECUTIVE AND COUNCIL ","TRANSFER","DISASTER RELIEF GRANT","I",1,10,10,2,5267016,"011010025267016",{"$f":"VLOOKUP(K33,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","DISASTER RELIEF GRANT",null,null,null,null,null,null,-119000,-119000,null,null,null,"LG SUPPORT GRANT",null,null,"Prevent and minimize the impact of possible disasters and improve public safety in the region"]
["ADMIN","EXECUTIVE AND COUNCIL ","TRANSFER","DRAP","I",1,10,10,2,5290000,"011010025290000",{"$f":"VLOOKUP(K34,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","WK LG DRAP INKOMSTE                              ",null,0,-350000,0,0,-350000,100000,-250000,-250000,null,null,"LG SUPPORT GRANT","DRAP","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,10,2,7010000,"011010027010000",{"$f":"VLOOKUP(K35,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","SALARISSE                                        ",338079,24814,377768,0,288646.33,89121.67,-39493.67,338274.33,410822.69999999995,29346.432187499995,31914.245003906242,"EQUITABLE SHARE","EQUITABLE SHARE","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,10,2,7011000,"011010027011000",{"$f":"VLOOKUP(K36,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","BONUSSE - ANDER PERSONEE L                       ",21087,0,24814,0,24814,0,null,24814,126985.22500000001,1182.65625,1286.138671875,"EQUITABLE SHARE","EQUITABLE SHARE","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,10,2,7020000,"011010027020000",{"$f":"VLOOKUP(K37,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","VERLOFUITBETALING                                ",0,0,1000,0,0,1000,null,1000,null,null,null,"EQUITABLE SHARE","EQUITABLE SHARE","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,10,2,7031000,"011010027031000",{"$f":"VLOOKUP(K38,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","PENSIOENFONDSBYDRAES PER SONEEL                  ",48808,0,-1621.76,0,-980,-641.76,48000,46378.239999999998,46378.239999999998,46378.239999999998,46378.239999999998,"EQUITABLE SHARE","EQUITABLE SHARE","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,10,2,7034000,"011010027034000",{"$f":"VLOOKUP(K39,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","WVF:  ANDER PERSONEEL                            ",2712,248.14,3319,0,2601.9299999999998,717.07,null,3319,3609.4124999999999,3925.2360937499998,4268.694251953124,"EQUITABLE SHARE","EQUITABLE SHARE","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","COUNCIL","COUNCIL ALLOWANCES","E",1,10,10,2,7081000,"011010027081000",{"$f":"VLOOKUP(K40,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","BURGEMEESTER                                     ",905259,72679.08,905259,0,726790.8,178468.2,null,905259,941469.36,979128.13439999998,1064801.84616,"EQUITABLE SHARE","EQUITABLE SHARE","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","COUNCIL","COUNCIL ALLOWANCES","E",1,10,10,2,7082000,"011010027082000",{"$f":"VLOOKUP(K41,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","UITVOERENDE KOMMITEE                             ",1856730,90177.74,1901730,0,901777.4,999952.6,-731306,1170424,1901730,1977799.2,2150856.63,"EQUITABLE SHARE","EQUITABLE SHARE","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","COUNCIL","COUNCIL ALLOWANCES","E",1,10,10,2,7083000,"011010027083000",{"$f":"VLOOKUP(K42,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","RAADSLEDE                                        ",1034023,147468.65,1034023,0,1469329.73,-435306.73,731306,1765329,1509673.58,1736124.6169999999,1736124.6169999999,"EQUITABLE SHARE","EQUITABLE SHARE","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","DEPRECIATION","DEPRECIATION","E",1,10,10,2,7131000,"011010027131000",{"$f":"VLOOKUP(K43,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","WAARDEVERMINDERING REKEN AARS                    ",30000,0,30000,0,0,30000,null,30000,30000,30000,30000,"ADMIN FEE ","RENTAL","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","REPAIRS AND MAINTENANCE","E",1,10,10,2,7240000,"011010027240000",{"$f":"VLOOKUP(K44,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","MEUBELS EN TOERUSTING                            ",500,0,0,0,32.25,-32.25,null,0,0,null,null,"EQUITABLE SHARE","EQUITABLE SHARE","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","SUNDRY EXPENSES","E",1,10,10,2,7369020,"011010027369020",{"$f":"VLOOKUP(K45,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","WK LG DRAP UITGAWES                              ",null,0,350000,0,null,350000,-350000,0,null,null,null,"EQUITABLE SHARE","DRAP","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","SUNDRY EXPENSES","E",1,10,10,2,7369100,"011010027369100",{"$f":"VLOOKUP(K46,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","WK LG DRAP UITGAWES                              ",null,0,0,0,220429.47,0,250000,250000,250000,null,null,"LG SUPPORT GRANT","Function:Executive and Council:Core Function:Mayor and Council",null,"Prevent and minimize the impact of possible disasters and improve public safety in the region"]
["ADMIN","EXECUTIVE AND COUNCIL ","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,10,2,7510000,"011010027510000",{"$f":"VLOOKUP(K47,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","ADVERTENSIEKOSTE BEMARKI NG                      ",2000,0,0,0,0,0,null,0,0,null,null,"EQUITABLE SHARE","EQUITABLE SHARE","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","CONSUMABLES","SUNDRY EXPENSES","E",1,10,10,2,7510002,"011010027510002",{"$f":"VLOOKUP(K48,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","ADVERTENSIES GESKENKE EN PROMOSIE                ",2000,0,0,0,0,0,null,0,0,null,null,"EQUITABLE SHARE","EQUITABLE SHARE","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,10,2,7572000,"011010027572000",{"$f":"VLOOKUP(K49,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","DIVERSE UITGAWES                                 ",5000,0,5000,0,0,5000,null,5000,5000,5000,5000,"EQUITABLE SHARE","RENTAL","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","CONSUMABLES","SUNDRY EXPENSES","E",1,10,10,2,7574000,"011010027574000",{"$f":"VLOOKUP(K50,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","DRUKWERK EN SKRYFBEHOEFT                         ",10000,770.12,13000,0,11912.26,1087.74,500,13500,10000,13000,13000,"EQUITABLE SHARE","RENTAL","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","SUNDRY EXPENSES","E",1,10,10,2,7750000,"011010027750000",{"$f":"VLOOKUP(K51,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","ONTHAALKOSTE: BURGEMEEST                         ",2500,0,500,0,496.82,3.18,null,500,500,500,500,"EQUITABLE SHARE","RENTAL","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","SUNDRY EXPENSES","E",1,10,10,2,7751000,"011010027751000",{"$f":"VLOOKUP(K52,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","ONTHAALKOSTE: SPEAKER                            ",2500,0,0,0,0,0,null,0,0,0,0,"EQUITABLE SHARE","INTEREST","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","SUNDRY EXPENSES","E",1,10,10,2,7752000,"011010027752000",{"$f":"VLOOKUP(K53,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","ONTHAALKOSTE: ONDER BURG                         ",2500,0,0,0,0,0,null,0,0,0,0,"EQUITABLE SHARE","INTEREST","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","CONTRACTED SERVICES","INTERNAL AUDIT COSTS","E",1,10,10,2,7758002,"011010027758002",{"$f":"VLOOKUP(K54,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","INTERNE OUDIT FOOIE                              ",null,null,null,null,null,null,1500000,1500000,null,null,null,"EQUITABLE SHARE",null,null,"Facilitate good governance principles and effective stakeholder participation"]
["ADMIN","EXECUTIVE AND COUNCIL ","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,10,2,7774000,"011010027774000",{"$f":"VLOOKUP(K55,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","SPYSENIERINGS DIENSTE                            ",35000,0,20000,0,19216.22,783.78,null,20000,30000,20000,20000,"EQUITABLE SHARE","INTEREST","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,10,2,7785020,"011010027785020",{"$f":"VLOOKUP(K56,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","AKKOMODASIE BURGEMEESTER                         ",40000,0,40000,0,32133.11,7866.89,-4000,36000,40000,40000,40000,"EQUITABLE SHARE","INTEREST","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,10,2,7785021,"011010027785021",{"$f":"VLOOKUP(K57,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","DAGGELD BURGEMEESTER                             ",1050,0,1050,0,150,900,-500,550,1050,1050,1050,"EQUITABLE SHARE","INTEREST","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,10,2,7785022,"011010027785022",{"$f":"VLOOKUP(K58,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","ETEGELD BURGEMEESTER                             ",1050,0,11050,0,8630,2420,-1000,10050,11050,11050,11050,"EQUITABLE SHARE","INTEREST","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,10,2,7785024,"011010027785024",{"$f":"VLOOKUP(K59,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","REISKOSTE BURGEMEESTER                           ",100000,24021.77,285000,0,256017.59,28982.41,null,285000,150000,285000,285000,"EQUITABLE SHARE","INTEREST","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,10,2,7785030,"011010027785030",{"$f":"VLOOKUP(K60,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","AKKOMODASIE O/BURGEMEEST ER                      ",18000,0,18000,0,9812.69,8187.31,-4000,14000,18000,18000,18000,"EQUITABLE SHARE","INTEREST","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,10,2,7785031,"011010027785031",{"$f":"VLOOKUP(K61,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","DAGGELD O/BURGEMEESER                            ",1050,0,1050,0,0,1050,null,1050,1050,1050,1050,"EQUITABLE SHARE","INTEREST","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,10,2,7785032,"011010027785032",{"$f":"VLOOKUP(K62,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","ETEGELD O/BURGEMEESTER                           ",1365,0,6365,0,4460,1905,null,6365,6365,6365,6365,"EQUITABLE SHARE","INTEREST","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,10,2,7785033,"011010027785033",{"$f":"VLOOKUP(K63,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","INSEDENTELE UITG O/BURGE MEESTER                 ",300,0,300,0,298,2,null,300,300,300,300,"EQUITABLE SHARE","INTEREST","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,10,2,7785034,"011010027785034",{"$f":"VLOOKUP(K64,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","REISKOSTE O/BURGEMEESTER                         ",40000,3240.96,70000,0,48475.19,21524.81,-5000,65000,50000,70000,70000,"EQUITABLE SHARE","INTEREST","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,10,2,7785040,"011010027785040",{"$f":"VLOOKUP(K65,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","AKKOMODASIE RAADSLEDE                            ",35000,0,17000,0,12737.83,4262.17,-2000,15000,15000,17000,17000,"EQUITABLE SHARE","INTEREST","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,10,2,7785041,"011010027785041",{"$f":"VLOOKUP(K66,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","DAGGELD RAADSLEDE                                ",1050,0,3050,0,2103.34,946.66,null,3050,3050,3050,3050,"EQUITABLE SHARE","INTEREST","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,10,2,7785042,{"$f":"CONCATENATE(0,F67,G67,H67,0,I67,J67)","v":"011010027785042"},{"$f":"VLOOKUP(K67,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","ETEGELD RAADSLEDE                                ",1050,0,5050,0,4140,910,null,5050,5050,5050,5050,"EQUITABLE SHARE","INTEREST","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,10,2,7785043,"011010027785043",{"$f":"VLOOKUP(K68,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","INSEDENTELE UITG RAADSLE DE                      ",300,0,300,0,78,222,null,300,300,300,300,"EQUITABLE SHARE","INTEREST","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,10,2,7785044,"011010027785044",{"$f":"VLOOKUP(K69,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","REISKOSTE RAADSLEDE                              ",80000,8054.64,134000,0,107378.79,26621.21,-10000,124000,50000,134000,134000,"EQUITABLE SHARE","EQUITABLE SHARE","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,10,2,7785050,"011010027785050",{"$f":"VLOOKUP(K70,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","AKKOMODASIE SPEAKER                              ",30000,0,28000,0,13152.58,14847.42,-5000,23000,28000,28000,28000,"EQUITABLE SHARE","INTEREST","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,10,2,7785051,"011010027785051",{"$f":"VLOOKUP(K71,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","DAGGELD SPEAKER                                  ",3000,0,0,0,0,0,null,0,0,0,0,"EQUITABLE SHARE","EQUITABLE SHARE","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,10,2,7785052,"011010027785052",{"$f":"VLOOKUP(K72,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","ETEGELD SPEAKER                                  ",2000,0,25000,0,14400,10600,-9500,15500,15000,25000,25000,"EQUITABLE SHARE","EQUITABLE SHARE","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,10,2,7785053,"011010027785053",{"$f":"VLOOKUP(K73,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","INSEDENTELE UITG SPEAKER                         ",300,0,300,0,0,300,null,300,300,300,300,"EQUITABLE SHARE","EQUITABLE SHARE","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,10,2,7785054,"011010027785054",{"$f":"VLOOKUP(K74,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","REISKOSE SPEAKER                                 ",70000,12992.9,211000,0,165893.37,45106.63,-15000,196000,150000,211000,211000,"EQUITABLE SHARE","EQUITABLE SHARE","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,10,2,7785060,"011010027785060",{"$f":"VLOOKUP(K75,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","AKKOMODASIE MAYCO LEDE                           ",25000,0,0,0,0,0,null,0,0,0,0,"EQUITABLE SHARE","EQUITABLE SHARE","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,10,2,7785061,"011010027785061",{"$f":"VLOOKUP(K76,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","DAGGELD MAYCO LEDE                               ",1050,0,0,0,0,0,null,0,0,0,0,"EQUITABLE SHARE","EQUITABLE SHARE","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,10,2,7785062,"011010027785062",{"$f":"VLOOKUP(K77,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","ETEGELD MAYCO LEDE                               ",1050,0,7880,0,4550,3330,-2000,5880,7880,7880,7880,"EQUITABLE SHARE","EQUITABLE SHARE","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,10,2,7785063,"011010027785063",{"$f":"VLOOKUP(K78,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","INSEDENTELE UITG MAYCO L EDE                     ",300,0,300,0,138.80000000000001,161.19999999999999,null,300,300,300,300,"EQUITABLE SHARE","EQUITABLE SHARE","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,10,2,7785064,"011010027785064",{"$f":"VLOOKUP(K79,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","REISKOSTE MAYCO LEDE                             ",50000,6069.8,70000,0,72838.009999999995,-2838.01,5000,75000,50000,70000,70000,"EQUITABLE SHARE","EQUITABLE SHARE","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,10,2,7785095,"011010027785095",{"$f":"VLOOKUP(K80,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","LUGVERVOER BURGEMEESTER                          ",7800,0,4800,0,8145.22,-3345.22,3350,8150,4800,4800,4800,"EQUITABLE SHARE","EQUITABLE SHARE","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","DEVELOPMENT AND TRAINING","E",1,10,10,2,7787000,"011010027787000",{"$f":"VLOOKUP(K81,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","REGISTRASIE & KONGRESGEL                         ",null,0,0,0,2200,-2200,2200,2200,500,500,500,"EQUITABLE SHARE",null,null,"Build a well capacitated workforce, skilled youth and communities"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","SUNDRY EXPENSES","E",1,10,10,2,7824000,"011010027824000",{"$f":"VLOOKUP(K82,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","TELEFOON & POSGELD                               ",2500,0,500,0,2639.88,-2139.88,2140,2640,3000,3000,3000,"EQUITABLE SHARE","EQUITABLE SHARE","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","SUNDRY EXPENSES","E",1,10,10,2,8013002,"011010028013002",{"$f":"VLOOKUP(K83,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","GEMEENSKAP STUDIE BEURS                          ",80000,0,80000,0,59560,20440,-15000,65000,80000,80000,80000,"INTEREST","INTEREST","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","SUNDRY EXPENSES","E",1,10,10,2,8013011,"011010028013011",{"$f":"VLOOKUP(K84,#REF!,4,0)","v":{"$error":"#REF!"}},"Council","COVID 19 UITGAWES                                ",null,0,0,53364.78,0,-53364.78,150000,150000,250000,null,null,"EQUITABLE SHARE",null,null,"Prevent and minimize the impact of possible disasters and improve public safety in the region"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,10,3,7010000,"011010037010000",{"$f":"VLOOKUP(K85,#REF!,4,0)","v":{"$error":"#REF!"}},"Legal ","SALARISSE                                        ",418560,31283,375396,0,312830,62566,null,375396,408243.14999999997,443964.42562499992,482811.31286718737,"ROADS ADMIN","EQUITABLE SHARE","Head: Legal Services/Municipal Manager","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Legal Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,10,3,7011000,"011010037011000",{"$f":"VLOOKUP(K86,#REF!,4,0)","v":{"$error":"#REF!"}},"Legal ","BONUSSE - ANDER PERSONEE L                       ",34880,0,31283,0,31283,0,null,31283,34020.262499999997,36997.035468749993,40234.276072265617,"ROADS ADMIN","EQUITABLE SHARE","Head: Legal Services/Municipal Manager","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Legal Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,10,3,7027001,"011010037027001",{"$f":"VLOOKUP(K87,#REF!,4,0)","v":{"$error":"#REF!"}},"Legal ","DIVERSE TOELAE ANDER PER SONEEL                  ",5400,450,5400,0,4500,900,1000,6400,5872.4999999999991,6386.3437499999982,6945.1488281249976,"ROADS ADMIN","EQUITABLE SHARE","Head: Legal Services/Municipal Manager","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Legal Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,10,3,7031000,"011010037031000",{"$f":"VLOOKUP(K88,#REF!,4,0)","v":{"$error":"#REF!"}},"Legal ","PENSIOENFONDSBYDRAES PER SONEEL                  ",69120,5630.94,67571.28,0,56309.4,11261.88,null,67571.28,73483.766999999993,79913.596612499983,86906.036316093727,"ROADS ADMIN","EQUITABLE SHARE","Head: Legal Services/Municipal Manager","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Legal Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,10,3,7034000,"011010037034000",{"$f":"VLOOKUP(K89,#REF!,4,0)","v":{"$error":"#REF!"}},"Legal ","WVF:  ANDER PERSONEEL                            ",1785,148.72,1785,0,1487.2,297.8,null,1785,1941.1874999999998,2111.0414062499995,2295.7575292968741,"ROADS ADMIN","EQUITABLE SHARE","Head: Legal Services/Municipal Manager","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Legal Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","DEPRECIATION","DEPRECIATION","E",1,10,10,3,7131000,"011010037131000",{"$f":"VLOOKUP(K90,#REF!,4,0)","v":{"$error":"#REF!"}},"Legal ","WAARDEVERMINDERING REKEN AARS                    ",2000,0,2000,0,0,2000,null,2000,2000,2000,2000,"ROADS ADMIN","EQUITABLE SHARE","Head: Legal Services/Municipal Manager","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Legal Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONSUMABLES","SUNDRY EXPENSES","E",1,10,10,3,7574000,"011010037574000",{"$f":"VLOOKUP(K91,#REF!,4,0)","v":{"$error":"#REF!"}},"Legal ","DRUKWERK EN SKRYFBEHOEFT                         ",10000,513.5,13000,0,10513.5,2486.5,null,13000,13000,13000,13000,"ROADS ADMIN","EQUITABLE SHARE","Head: Legal Services/Municipal Manager","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Legal Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONSUMABLES","SUNDRY EXPENSES","E",1,10,10,3,7774000,"011010037774000",{"$f":"VLOOKUP(K92,#REF!,4,0)","v":{"$error":"#REF!"}},"Legal ","SPYSENIERINGS DIENSTE                            ",30000,0,15000,0,7005,7995,-2000,13000,15000,15000,15000,"ROADS ADMIN","EQUITABLE SHARE","Head: Legal Services/Municipal Manager","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Legal Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","LEGAL FEES","E",1,10,10,3,7782000,"011010037782000",{"$f":"VLOOKUP(K93,#REF!,4,0)","v":{"$error":"#REF!"}},"Legal ","REGSKOSTE & INVORDERINGS                         ",80000,0,185000,0,80357.64,104642.36,null,185000,80000,80000,185000,"ROADS ADMIN","EQUITABLE SHARE","Head: Legal Services/Municipal Manager","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Legal Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,10,3,7786000,"011010037786000",{"$f":"VLOOKUP(K94,#REF!,4,0)","v":{"$error":"#REF!"}},"Legal ","AKKOMODASIE ANDER PERSON EEL                     ",20000,0,10000,0,2230,7770,-2000,8000,10000,10000,10000,"ROADS ADMIN","CHIETA ADMIN","Head: Legal Services/Municipal Manager","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Legal Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,10,3,7786001,"011010037786001",{"$f":"VLOOKUP(K95,#REF!,4,0)","v":{"$error":"#REF!"}},"Legal ","DAG TOELAAG ANDER PERSON EEL                     ",5000,0,5000,0,0,5000,-2000,3000,5000,5000,5000,"ROADS ADMIN","EQUITABLE SHARE","Head: Legal Services/Municipal Manager","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Legal Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,10,3,7786002,"011010037786002",{"$f":"VLOOKUP(K96,#REF!,4,0)","v":{"$error":"#REF!"}},"Legal ","ETEGELD ANDER PERSONEEL                          ",1000,0,1000,0,247,753,null,1000,1000,1000,1000,"ROADS ADMIN","EQUITABLE SHARE","Head: Legal Services/Municipal Manager","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Legal Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,10,3,7786003,"011010037786003",{"$f":"VLOOKUP(K97,#REF!,4,0)","v":{"$error":"#REF!"}},"Legal ","INSEDENTELE UITGAWES AND ER PERSONEEL            ",250,0,250,0,0,250,null,250,250,250,250,"ROADS ADMIN","EQUITABLE SHARE","Head: Legal Services/Municipal Manager","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Legal Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,10,3,7786004,"011010037786004",{"$f":"VLOOKUP(K98,#REF!,4,0)","v":{"$error":"#REF!"}},"Legal ","REISKOSTE ANDER PERSONEE L                       ",10000,0,6000,0,840,5160,null,6000,6000,6000,6000,"ROADS ADMIN","EQUITABLE SHARE","Head: Legal Services/Municipal Manager","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Legal Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,10,3,7824000,"011010037824000",{"$f":"VLOOKUP(K99,#REF!,4,0)","v":{"$error":"#REF!"}},"Legal ","TELEFOON & POSGELD                               ",1500,-17.87,0,0,1450.22,-1450.22,2500,2500,0,0,0,"ROADS ADMIN","EQUITABLE SHARE","Head: Legal Services/Municipal Manager","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Legal Services"]
["ADMIN","ROADS AND TECHNICAL","TRANSFER","RAMMS SUBSIDY","I",1,10,10,4,5267001,"011010045267001",{"$f":"VLOOKUP(K100,#REF!,4,0)","v":{"$error":"#REF!"}},"RAMMS","RAMMS  SUBSIDIE                                  ",-2035000,27365.01,-2035000,0,27365.01,-2007634.99,null,-2035000,-1948000,-2055000,-2174000,"RAMMS","RAMMS SUBSIDY","Municipal Manager/Executive and Council","Improve and maintain district roads and promote safe roads transport","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","ROADS AND TECHNICAL","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,10,4,7010000,"011010047010000",{"$f":"VLOOKUP(K101,#REF!,4,0)","v":{"$error":"#REF!"}},"RAMMS","SALARISSE                                        ",null,0,400000,0,0,400000,null,400000,434999.99999999994,473062.49999999988,514455.46874999983,"RAMMS","RAMMS SUBSIDY","Municipal Manager/Executive and Council","Improve and maintain district roads and promote safe roads transport","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","ROADS AND TECHNICAL","OTHER","SUNDRY EXPENSES","E",1,10,10,4,7572001,"011010047572001",{"$f":"VLOOKUP(K102,#REF!,4,0)","v":{"$error":"#REF!"}},"RAMMS","RAMMS  UITGAWES                                  ",1782840,2235,231200,0,2235,231200,null,231200,1513000,1474937.5,1433544.5312500002,"RAMMS","RAMMS SUBSIDY","Municipal Manager/Executive and Council","Improve and maintain district roads and promote safe roads transport","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","ROADS AND TECHNICAL","OTHER","SUNDRY EXPENSES","E",1,10,10,4,8061000,"011010048061000",{"$f":"VLOOKUP(K103,#REF!,4,0)","v":{"$error":"#REF!"}},"RAMMS","ADMINISTRASIEKOSTE                               ",null,0,203500,0,0,203500,null,203500,null,null,null,"RAMMS","RAMMS SUBSIDY","Municipal Manager/Executive and Council","Improve and maintain district roads and promote safe roads transport","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","FINANCIAL SERVICES","TRANSFER","MSIG","I",1,10,15,1,5269000,"011015015269000",{"$f":"VLOOKUP(K104,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","MSIG",null,null,null,null,null,null,null,null,-300000,-500000,null,"MSIG",null,null,"Facilitate good governance principles and effective stakeholder participation"]
["ADMIN","FINANCIAL SERVICES","TRANSFER","WC CAPACITY MSCOA","I",1,10,15,1,5284002,"011015015284002",{"$f":"VLOOKUP(K105,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","WK FMG KAPASITEIT                                ",-280000,0,-280000,0,-523570.49,243570.49,null,-280000,null,null,null,"WK MSCOA","WC CAPACITY MSCOA","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","TRANSFER","NT AUDIT FEE","I",1,10,15,1,5285002,"011015015285002",{"$f":"VLOOKUP(K106,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","1% OUDIT FOOI VAN NT                             ",-3000000,0,-3000000,0,0,-3000000,null,-3000000,-3000000,-3000000,-3000000,"NT AUDIT FEE","NT AUDIT FEE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","OTHER","SUNDRY INCOME","I",1,10,15,1,5390000,"011015015390000",{"$f":"VLOOKUP(K107,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","KOMMISSIE                                        ",-21000,-3210.09,-36000,0,-29232.57,-6767.43,-6000,-42000,-36000,-36000,-36000,"SUNDRY","SUNDRY INCOME","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,1,7010000,"011015017010000",{"$f":"VLOOKUP(K108,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","SALARISSE                                        ",2133861,165695,2122988,0,1736211.88,386776.12,-50000,2072988,2308749.4499999997,2510765.0268749995,2730456.9667265615,"EQUITABLE SHARE","EQUITABLE SHARE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,1,7010212,"011015017010212",{"$f":"VLOOKUP(K109,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","SALARIS CFO                                      ",1065627,179834.52,1126143,0,903137.76,223005.24,null,1126143,1132000,1331840.0573437498,1448376.0623613277,"EQUITABLE SHARE","EQUITABLE SHARE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,1,7011000,"011015017011000",{"$f":"VLOOKUP(K110,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","BONUSSE - ANDER PERSONEE L                       ",177822,0,171602,0,171601.5,0.5,null,171602,186617.17499999999,202946.17781249998,220703.96837109371,"EQUITABLE SHARE","ROADS ADMIN FEE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,1,7011001,"011015017011001",{"$f":"VLOOKUP(K111,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","BONUS - BESTUURDER                               ",106563,0,100000,0,0,100000,50000,150000,110000,118265.62499999997,128613.86718749996,"EQUITABLE SHARE","EQUITABLE SHARE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,1,7013000,"011015017013000",{"$f":"VLOOKUP(K112,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","BEHUISINGSUBSIDIE                                ",20441,1815.54,27236.48,0,20878.71,6357.77,-2500,24736.48,29619.671999999999,32211.393299999996,35029.89021374999,"EQUITABLE SHARE","ROADS ADMIN FEE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,1,7015001,"011015017015001",{"$f":"VLOOKUP(K113,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","SELFOON TOELAAG ANDER PE RSONEEL                 ",3600,0,0,0,0,0,null,0,0,0,0,"EQUITABLE SHARE","EQUITABLE SHARE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,1,7020000,"011015017020000",{"$f":"VLOOKUP(K114,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","VERLOFUITBETALING                                ",10000,0,1695,0,0,1695,null,1695,1843.3124999999998,2004.6023437499996,2180.0050488281245,"EQUITABLE SHARE","ROADS ADMIN FEE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,1,7027000,"011015017027000",{"$f":"VLOOKUP(K115,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","DIVERSE TOELAE BESTUURDE R                       ",30000,2500,30000,0,25000,5000,null,30000,null,35479.687499999993,38584.160156249985,"EQUITABLE SHARE","ROADS ADMIN FEE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,1,7031000,"011015017031000",{"$f":"VLOOKUP(K116,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","PENSIOENFONDSBYDRAES PER SONEEL                  ",353719,29163.78,383135.84,0,310858.92,72276.92,null,383135.84,416660.22599999991,453117.99577499984,492765.82040531229,"EQUITABLE SHARE","ROADS ADMIN FEE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,1,7032000,"011015017032000",{"$f":"VLOOKUP(K117,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","MEDIESEFONDSBYDRAES PERS ONEEL                   ",51581,8098.2,97178.4,0,77587.199999999997,19591.2,null,97178.4,105681.51,114928.64212499998,124984.89831093747,"EQUITABLE SHARE","EQUITABLE SHARE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,1,7033000,"011015017033000",{"$f":"VLOOKUP(K118,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","GROEPVERSEKERING PERSONE EL                      ",27828,2501.17,35028,0,27939.45,7088.55,null,35028,38092.949999999997,41426.08312499999,45050.865398437483,"EQUITABLE SHARE","EQUITABLE SHARE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,1,7034000,"011015017034000",{"$f":"VLOOKUP(K119,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","WVF:  ANDER PERSONEEL                            ",12245,929.06,12645,0,10099.719999999999,2545.2800000000002,null,12645,13751.437499999998,14954.688281249997,16263.223505859371,"EQUITABLE SHARE","EQUITABLE SHARE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,1,7034001,"011015017034001",{"$f":"VLOOKUP(K120,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","WVF: BESTUURDER                                  ",1785,148.72,1785,0,1487.2,297.8,null,1785,1941.1874999999998,2111.0414062499995,2295.7575292968741,"EQUITABLE SHARE","EQUITABLE SHARE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","DEPRECIATION","DEPRECIATION","E",1,10,15,1,7130000,"011015017130000",{"$f":"VLOOKUP(K121,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","WAARDEVERMINDERING MEUBE LS                      ",12000,0,162000,0,0,162000,null,162000,162000,80000,162000,"EQUITABLE SHARE","EQUITABLE SHARE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","DEPRECIATION","DEPRECIATION","E",1,10,15,1,7130002,"011015017130002",{"$f":"VLOOKUP(K122,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","WAARDEVERMINDERING ANDER  BATES                  ",12000,0,12000,0,0,12000,null,100000,100000,12000,12000,"EQUITABLE SHARE","EQUITABLE SHARE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","DEPRECIATION","DEPRECIATION","E",1,10,15,1,7131000,"011015017131000",{"$f":"VLOOKUP(K123,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","WAARDEVERMINDERING REKEN AARS                    ",30000,0,30000,0,0,30000,null,30000,30000,30000,30000,"ADMIN FEE ","WC CAPACITY MSCOA","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","CONTRACTED SERVICES","REPAIRS AND MAINTENANCE","E",1,10,15,1,7240000,"011015017240000",{"$f":"VLOOKUP(K124,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","MEUBELS EN TOERUSTING                            ",5000,0,2500,5631.31,34.69,-3166,3200,5700,2500,2500,2500,"EQUITABLE SHARE","EQUITABLE SHARE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,15,1,7360000,"011015017360000",{"$f":"VLOOKUP(K125,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","REKENAARDIENSTE/LISENSIE                         ",700000,94301.99,675000,0,766913.91,-91913.91,200000,875000,800000,700000,700000,"EQUITABLE SHARE","EQUITABLE SHARE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,15,1,7360001,"011015017360001",{"$f":"VLOOKUP(K126,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","Sebata                                           ",800000,167641.60000000001,1500000,0,843604.81,656395.18999999994,null,1500000,1000000,800000,100000,"EQUITABLE SHARE","EQUITABLE SHARE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,15,1,7366000,"011015017366000",{"$f":"VLOOKUP(K127,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","KONTRAKTEUR              AFS                     ",600000,11600,700000,0,611600,88400,null,700000,600000,700000,700000,"EQUITABLE SHARE","EQUITABLE SHARE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,15,1,7369014,"011015017369014",{"$f":"VLOOKUP(K128,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","WK FMG KAPASITEIT MSCOA                          ",243478,0,243478,16800,211800.43,14877.57,null,243478,null,null,null,"WK MSCOA","WC CAPACITY MSCOA","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,15,1,7369026,"011015017369026",{"$f":"VLOOKUP(K129,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","MSIG UITGAWES",null,null,null,null,null,null,null,null,300000,500000,null,"MSIG","WC CAPACITY MSCOA","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,15,1,7510001,"011015017510001",{"$f":"VLOOKUP(K130,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","ADVERTENSIE VIR TENDERS                          ",5000,0,0,0,0,0,null,0,5000,5000,5000,"EQUITABLE SHARE","EQUITABLE SHARE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,15,1,7525000,{"$f":"CONCATENATE(0,F131,G131,H131,0,I131,J131)","v":"011015017525000"},{"$f":"VLOOKUP(K131,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","BANKKOSTE                                        ",48000,8254.2900000000009,28000,0,28536.37,-536.37,10000,38000,32000,28000,28000,"EQUITABLE SHARE","EQUITABLE SHARE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,15,1,7574000,"011015017574000",{"$f":"VLOOKUP(K132,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","DRUKWERK EN SKRYFBEHOEFT                         ",65000,8365.69,75400,0,62176.36,13223.64,-5000,70400,75400,75400,75400,"EQUITABLE SHARE","EQUITABLE SHARE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,15,1,7585000,"011015017585000",{"$f":"VLOOKUP(K133,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","EIENDOMSBELASTING                                ",80000,4364.42,97260,0,111212.07,-13952.07,22690,119950,115000,115000,120000,"EQUITABLE SHARE","EQUITABLE SHARE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","CONSUMABLES","SUNDRY EXPENSES","E",1,10,15,1,7588000,"011015017588000",{"$f":"VLOOKUP(K134,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","ELEKTRISITEIT  WATER & S                         ",300000,13192.77,310000,0,247974.64,62025.36,-20000,290000,300000,300000,385000,"EQUITABLE SHARE","EQUITABLE SHARE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,15,1,7638000,"011015017638000",{"$f":"VLOOKUP(K135,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","HUISHOUDELIKE UITGAWES                           ",2500,0,2500,0,416.95,2083.0500000000002,null,2500,2500,2500,2500,"EQUITABLE SHARE","EQUITABLE SHARE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,15,1,7701000,"011015017701000",{"$f":"VLOOKUP(K136,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","LEDEGELD & HEFFINGS      SALGA                   ",35000,2889.2,17497,0,29041.119999999999,-11544.12,17335,34832,40000,20000,20000,"EQUITABLE SHARE","EQUITABLE SHARE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","CONTRACTED SERVICES","AUDIT COSTS","E",1,10,15,1,7758000,"011015017758000",{"$f":"VLOOKUP(K137,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","OUDITKOSTE                                       ",900000,0,900000,0,1013901.75,-113901.75,114000,1014000,1100000,1200000,1300000,"EQUITABLE SHARE","EQUITABLE SHARE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","CONTRACTED SERVICES","AUDIT COSTS","E",1,10,15,1,7758001,"011015017758001",{"$f":"VLOOKUP(K138,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","OUDIT KOSTE ACCRUAL                              ",3000000,0,3000000,0,0,3000000,null,3000000,3000000,3000000,3000000,"NT AUDIT FEE","NT AUDIT FEE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,15,1,7774000,"011015017774000",{"$f":"VLOOKUP(K139,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","SPYSENIERINGS DIENSTE                            ",5000,0,5000,0,1086.96,3913.04,-1000,4000,5000,5000,5000,"EQUITABLE SHARE","EQUITABLE SHARE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","OTHER","TRAVELLING COSTS","E",1,10,15,1,7785070,"011015017785070",{"$f":"VLOOKUP(K140,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","AKKOMODASIE CFO                                  ",60000,0,55000,0,26885,28115,-10000,45000,45000,60000,60000,"EQUITABLE SHARE","EQUITABLE SHARE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","OTHER","TRAVELLING COSTS","E",1,10,15,1,7785071,"011015017785071",{"$f":"VLOOKUP(K141,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","DAGGELD CFO                                      ",5000,0,5000,0,234.6,4765.3999999999996,-2000,3000,5000,5000,5000,"EQUITABLE SHARE","EQUITABLE SHARE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","OTHER","TRAVELLING COSTS","E",1,10,15,1,7785073,"011015017785073",{"$f":"VLOOKUP(K142,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","INSEDENTELE UITG CFO                             ",1500,0,1500,0,787.5,712.5,null,1500,1500,1500,1500,"EQUITABLE SHARE","EQUITABLE SHARE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","OTHER","TRAVELLING COSTS","E",1,10,15,1,7785074,"011015017785074",{"$f":"VLOOKUP(K143,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","REISKOSTE CFO                                    ",100000,0,97500,0,67535.710000000006,29964.29,-15000,82500,80000,100000,100000,"EQUITABLE SHARE","EQUITABLE SHARE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","OTHER","TRAVELLING COSTS","E",1,10,15,1,7785075,"011015017785075",{"$f":"VLOOKUP(K144,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","VLUGTE CFO                                       ",5000,0,5000,0,0,5000,-5000,0,5000,5000,5000,"EQUITABLE SHARE","EQUITABLE SHARE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","OTHER","TRAVELLING COSTS","E",1,10,15,1,7786000,"011015017786000",{"$f":"VLOOKUP(K145,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","AKKOMODASIE ANDER PERSON EEL                     ",50000,0,50000,0,81655.41,-31655.41,32000,82000,50000,50000,50000,"EQUITABLE SHARE","EQUITABLE SHARE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","OTHER","TRAVELLING COSTS","E",1,10,15,1,7786001,"011015017786001",{"$f":"VLOOKUP(K146,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","DAG TOELAAG ANDER PERSON EEL                     ",10000,0,5000,0,0,5000,-5000,0,5000,10000,10000,"EQUITABLE SHARE","ROADS ADMIN FEE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","OTHER","TRAVELLING COSTS","E",1,10,15,1,7786002,"011015017786002",{"$f":"VLOOKUP(K147,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","ETEGELD ANDER PERSONEEL                          ",5000,0,2500,0,0,2500,-2500,0,5000,5000,5000,"EQUITABLE SHARE","ROADS ADMIN FEE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","OTHER","TRAVELLING COSTS","E",1,10,15,1,7786003,"011015017786003",{"$f":"VLOOKUP(K148,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","INSEDENTELE UITGAWES AND ER PERSONEEL            ",1000,0,1000,0,247,753,null,1000,1000,1000,1000,"EQUITABLE SHARE","ROADS ADMIN FEE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","OTHER","TRAVELLING COSTS","E",1,10,15,1,7786004,"011015017786004",{"$f":"VLOOKUP(K149,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","REISKOSTE ANDER PERSONEE L                       ",5000,0,5000,0,-24339.919999999998,29339.919999999998,null,5000,5000,5000,5000,"EQUITABLE SHARE","ROADS ADMIN FEE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","OTHER","DEVELOPMENT AND TRAINING","E",1,10,15,1,7787000,"011015017787000",{"$f":"VLOOKUP(K150,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","REGISTRASIE & KONGRESGEL                         ",10000,0,5000,0,0,5000,-5000,0,10000,10000,10000,"EQUITABLE SHARE","ROADS ADMIN FEE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","OTHER","DEVELOPMENT AND TRAINING","E",1,10,15,1,7787001,"011015017787001",{"$f":"VLOOKUP(K151,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","LEDEGELD                                         ",10000,0,0,0,7343.98,-7343.98,10000,10000,10000,10000,10000,"EQUITABLE SHARE","ROADS ADMIN FEE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,15,1,7789000,"011015017789000",{"$f":"VLOOKUP(K152,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","REKENAAR UITGAWES OPEX                           ",20000,0,31300,10020,11016.57,10263.43,-3500,27800,35000,40000,45000,"EQUITABLE SHARE","EQUITABLE SHARE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,15,1,7824000,"011015017824000",{"$f":"VLOOKUP(K153,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","TELEFOON & POSGELD                               ",30000,-188.11,50350,0,35390.559999999998,14959.44,-5000,45350,67500,65000,70000,"EQUITABLE SHARE","ROADS ADMIN FEE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,15,1,7824001,"011015017824001",{"$f":"VLOOKUP(K154,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","EKONOMIESE ONTWIKKELINGS STATEGIE                ",1000,0,0,0,0,0,null,0,null,null,null,"EQUITABLE SHARE","ROADS ADMIN FEE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,15,1,7856000,"011015017856000",{"$f":"VLOOKUP(K155,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","VERSEKERING: EKSTRA PREM IES                     ",2500,0,0,0,0,0,null,0,null,null,null,"EQUITABLE SHARE","ROADS ADMIN FEE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,15,1,7856001,"011015017856001",{"$f":"VLOOKUP(K156,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance","VERSEKERINGS PREMIES                             ",85000,0,85000,0,84999.95,0.05,null,85000,100000,110000,120000,"EQUITABLE SHARE","ROADS ADMIN FEE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","TRANSFER","WC CAPACITY IT INTERN ROLL","I",1,10,15,3,5284011,"011015035284011",{"$f":"VLOOKUP(K157,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","WK FMG KAPASITEIT INTERN  ROLL-OVER              ",null,0,-57958,0,0,-57958,null,-57958,null,null,null,"WK INTERN","WC CAPACITY IT INTERN ROLL","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY INCOME","I",1,10,15,3,5340000,"011015035340000",{"$f":"VLOOKUP(K158,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","DIVERSE INKOMSTE                                 ",-27500,0,-81500,0,0,-81500,81500,0,-27500,-27500,-27500,"SUNDRY","SUNDRY INCOME","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY INCOME","I",1,10,15,3,5360000,"011015035360000",{"$f":"VLOOKUP(K159,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","FOTOSTATE EN FAKSE                               ",-3000,0,-3000,0,-350.5,-2649.5,null,-3000,-3000,-3000,-3000,"SUNDRY","SUNDRY INCOME","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY INCOME","I",1,10,15,3,5390000,"011015035390000",{"$f":"VLOOKUP(K160,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","KOMMISSIE                                        ",null,0,0,0,0,0,null,0,null,null,null,"SUNDRY",null,null,"Facilitate good governance principles and effective stakeholder participation"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,3,7010000,"011015037010000",{"$f":"VLOOKUP(K161,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","SALARISSE                                        ",1448443,126026.77,1365885,0,1154040.02,211844.98,40208.559999999998,1406093.56,1566000,1615372.4320312496,1756717.5198339839,"EQUITABLE SHARE","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,3,7010013,"011015037010013",{"$f":"VLOOKUP(K162,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","SALARIS DIREKTEUR KORPOR ATIEWE DIENSTE          ",1140220,170334.1,1126143,0,909638.02,216504.98,null,1126143,1132000,1331840.0573437498,1448376.0623613277,"EQUITABLE SHARE","ROADS ADMIN FEE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,3,7011000,"011015037011000",{"$f":"VLOOKUP(K163,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","BONUSSE - ANDER PERSONEE L                       ",120704,0,105867,0,105867,0,null,105867,115130.36249999999,125204.26921874998,136159.64277539059,"EQUITABLE SHARE","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,3,7011001,"011015037011001",{"$f":"VLOOKUP(K164,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","BONUS - BESTUURDER                               ",106563,0,100000,0,0,100000,50000,150000,110000,118265.62499999997,128613.86718749996,"EQUITABLE SHARE","ROADS ADMIN FEE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,3,7013000,"011015037013000",{"$f":"VLOOKUP(K165,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","BEHUISINGSUBSIDIE                                ",18000,622.75,7946,0,6227.5,1718.5,-473,7473,8641.2749999999996,9397.386562499998,10219.657886718747,"EQUITABLE SHARE","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,3,7015000,"011015037015000",{"$f":"VLOOKUP(K166,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","SELFOONTOELAAG BESTUURDE R                       ",30000,2500,30000,0,25000,5000,-5000,25000,null,35479.687499999993,38584.160156249985,"EQUITABLE SHARE","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,3,7015001,"011015037015001",{"$f":"VLOOKUP(K167,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","SELFOON TOELAAG ANDER PE RSONEEL                 ",9000,0,0,0,4500,-4500,4500,4500,108749.99999999999,118265.62499999997,128613.86718749996,"EQUITABLE SHARE","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,3,7021000,"011015037021000",{"$f":"VLOOKUP(K168,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","LANGDIENSBONUSSE                                 ",100000,0,100000,0,0,100000,-80000,20000,9787.5,50000,11575.248046874998,"ROADS ADMIN","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,3,7027000,"011015037027000",{"$f":"VLOOKUP(K169,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","DIVERSE TOELAE BESTUURDE R                       ",0,750,9000,0,3000,6000,-4500,4500,254257.49999999997,276505.03124999994,300699.2214843749,"ROADS ADMIN","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,3,7031000,"011015037031000",{"$f":"VLOOKUP(K170,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","PENSIOENFONDSBYDRAES PER SONEEL                  ",216007,19403.46,233800,0,190873.62,42926.38,-4000,229800,517838.13749999995,563148.97453124996,612424.50980273425,"ROADS ADMIN","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,3,7032000,"011015037032000",{"$f":"VLOOKUP(K171,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","MEDIESEFONDSBYDRAES PERS ONEEL                   ",36285,42676,476173,0,408790.6,67382.399999999994,25000,501173,26675.287499999999,29009.375156249997,31547.69548242187,"ROADS ADMIN","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,3,7033000,"011015037033000",{"$f":"VLOOKUP(K172,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","GROEPVERSEKERING PERSONE EL                      ",25029,2104.12,24529,0,20635.599999999999,3893.4,1000,25529,18254.774999999998,19852.067812499998,21589.123746093745,"ROADS ADMIN","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,3,7034000,"011015037034000",{"$f":"VLOOKUP(K173,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","WVF:  ANDER PERSONEEL                            ",10186,1142.04,16786,0,10968.61,5817.39,null,16786,1941.1874999999998,2111.0414062499995,2295.7575292968741,"ROADS ADMIN","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,3,7034001,"011015037034001",{"$f":"VLOOKUP(K174,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","WVF: BESTUURDER                                  ",1785,148.72,1785,0,1487.2,297.8,null,1785,100000,150000,150000,"ROADS ADMIN","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","REPAIRS AND MAINTENANCE","E",1,10,15,3,7098000,"011015037098000",{"$f":"VLOOKUP(K175,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","ONDERHOUD GEBOUE                                 ",300000,0,100000,1724.81,15277.59,82997.600000000006,-20000,80000,100000,100000,100000,"ROADS ADMIN","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","DEPRECIATION","DEPRECIATION","E",1,10,15,3,7131000,"011015037131000",{"$f":"VLOOKUP(K176,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","WAARDEVERMINDERING REKEN AARS                    ",60000,0,100000,0,0,100000,null,100000,200000,150000,150000,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Human Resource/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","REPAIRS AND MAINTENANCE","E",1,10,15,3,7240000,"011015037240000",{"$f":"VLOOKUP(K177,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","MEUBELS EN TOERUSTING                            ",6000,0,6760,1960.87,11175.98,-6376.85,null,6760,5000,50000,50000,"EQUITABLE SHARE","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","REPAIRS AND MAINTENANCE","E",1,10,15,3,7285000,"011015037285000",{"$f":"VLOOKUP(K178,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","VOERTUIG: HERSTEL & ONDE                         ",50000,975,60000,1310.78,37482.32,21206.9,-17500,42500,20000,50000,50000,"EQUITABLE SHARE","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,15,3,7365000,"011015037365000",{"$f":"VLOOKUP(K179,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","HUUR: TOERUSTING                                 ",50000,2360.0700000000002,40000,0,23773.61,16226.39,null,40000,40000,100000,100000,"EQUITABLE SHARE","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,15,3,7365001,"011015037365001",{"$f":"VLOOKUP(K180,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","INSTANDHOUDINGS KOSTE OP FOTOSTAATMASJIENE       ",150000,0,30000,0,0,30000,-30000,0,null,null,null,"EQUITABLE SHARE","CHIETA ADMIN","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,15,3,7365002,"011015037365002",{"$f":"VLOOKUP(K181,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","BBBEE VERIFIKASIE",null,null,null,null,null,null,45000,45000,null,null,null,"EQUITABLE SHARE",null,null,"Facilitate good governance principles and effective stakeholder participation"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,15,3,7510000,"011015037510000",{"$f":"VLOOKUP(K182,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","ADVERTENSIEKOSTE BEMARKI NG                      ",7500,1881,0,1450.34,17476.04,-18926.38,20000,20000,7500,7500,7500,"EQUITABLE SHARE","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,15,3,7510002,"011015037510002",{"$f":"VLOOKUP(K183,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","ADVERTENSIES GESKENKE EN PROMOSIE                ",7500,0,7500,0,2532.12,4967.88,null,7500,7500,7500,7500,"EQUITABLE SHARE","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,15,3,7510003,"011015037510003",{"$f":"VLOOKUP(K184,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","ADVERTENSIE VAKANTE POST E                       ",15000,726,10000,1118.52,5012.7700000000004,3868.71,-2500,7500,7500,15000,15000,"EQUITABLE SHARE","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,15,3,7539000,"011015037539000",{"$f":"VLOOKUP(K185,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","BRANDBLUSSER                                     ",6000,0,6000,0,0,6000,null,6000,6000,6000,6000,"EQUITABLE SHARE","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONSUMABLES","SUNDRY EXPENSES","E",1,10,15,3,7560000,"011015037560000",{"$f":"VLOOKUP(K186,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","BRANDSTOF EN OLIE                                ",60000,1291.83,65000,2487.61,53531.6,8980.7900000000009,-7500,57500,50000,60000,60000,"EQUITABLE SHARE","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONSUMABLES","SUNDRY EXPENSES","E",1,10,15,3,7572000,"011015037572000",{"$f":"VLOOKUP(K187,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","DIVERSE UITGAWES                                 ",5000,0,5000,174.02,7801.12,-2975.14,4000,9000,5000,5000,5000,"EQUITABLE SHARE","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,15,3,7572005,"011015037572005",{"$f":"VLOOKUP(K188,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","VOERTUIG LISENSIES                               ",18000,0,6000,0,5207,793,1000,7000,10000,10000,10000,"EQUITABLE SHARE","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,15,3,7572008,"011015037572008",{"$f":"VLOOKUP(K189,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","SEKURITEITS DIENSTE                              ",12000,2535.87,66464.899999999994,0,67138.429999999993,-673.52999999999884,5000,71464.899999999994,25000,25000,25000,"EQUITABLE SHARE","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONSUMABLES","SUNDRY EXPENSES","E",1,10,15,3,7574000,"011015037574000",{"$f":"VLOOKUP(K190,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","DRUKWERK EN SKRYFBEHOEFT                         ",135000,38682.33,128000,-859.87,132832.88,-3973.01,29000,157000,135000,135000,135000,"EQUITABLE SHARE","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,15,3,7574001,"011015037574001",{"$f":"VLOOKUP(K191,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","DRUKWERK UITGEWERS & BOE KE                      ",5000,0,1100,0,50,1050,null,1100,5000,5000,5000,"EQUITABLE SHARE","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONSUMABLES","SUNDRY EXPENSES","E",1,10,15,3,7638000,"011015037638000",{"$f":"VLOOKUP(K192,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","HUISHOUDELIKE UITGAWES                           ",24500,0,34500,1825,15433.16,17241.84,null,34500,40000,45000,50000,"EQUITABLE SHARE","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","SUNDRY EXPENSES","E",1,10,15,3,7701000,"011015037701000",{"$f":"VLOOKUP(K193,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","LEDEGELD & HEFFINGS      SALGA                   ",166000,0,154000,0,153924,76,null,154000,154000,182129.06249999997,198065.35546874994,"EQUITABLE SHARE","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","DEVELOPMENT AND TRAINING","E",1,10,15,3,7756000,"011015037756000",{"$f":"VLOOKUP(K194,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","OPLEIDINGSKOSTE                                  ",450000,1500,200000,5786.19,30870.58,163343.23000000001,-150000,50000,150000,200000,200000,"EQUITABLE SHARE","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,3,7759000,{"$f":"CONCATENATE(0,F195,G195,H195,0,I195,J195)","v":"011015037759000"},{"$f":"VLOOKUP(K195,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","OPLEIDINGSFONDS (MANDATO RY)   SDL               ",25000,0,0,0,0,0,null,0,25000,150000,150000,"EQUITABLE SHARE","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,15,3,7774000,"011015037774000",{"$f":"VLOOKUP(K196,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","SPYSENIERINGS DIENSTE                            ",12000,0,12000,0,11903.22,96.78,null,12000,5000,5000,5000,"EQUITABLE SHARE","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,15,3,7785076,"011015037785076",{"$f":"VLOOKUP(K197,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","VLUGTE                                           ",5000,0,5000,0,0,5000,-5000,0,5000,5000,5000,"EQUITABLE SHARE","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,15,3,7785080,"011015037785080",{"$f":"VLOOKUP(K198,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","AKKOMODASIE SENIOR BESTU URDER KORPORATIEF       ",60000,0,48000,0,32036.31,15963.69,-5000,43000,45000,60000,60000,"EQUITABLE SHARE","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,15,3,7785081,"011015037785081",{"$f":"VLOOKUP(K199,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","DAGGELD SENIOR BESTUURDE R KORPORATIEF           ",6500,0,500,0,384.6,115.4,null,500,1500,6500,6500,"EQUITABLE SHARE","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,15,3,7785084,"011015037785084",{"$f":"VLOOKUP(K200,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","REISKOSTE SENIOR BESTUUR DER KORPORATIEF         ",100000,0,130000,0,95716.1,34283.9,-25000,105000,80000,100000,100000,"EQUITABLE SHARE","ROADS ADMIN FEE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,15,3,7786000,"011015037786000",{"$f":"VLOOKUP(K201,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","AKKOMODASIE ANDER PERSON EEL                     ",15000,150,10000,0,5417.39,4582.6099999999997,-2500,7500,15000,15000,15000,"EQUITABLE SHARE","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","DEVELOPMENT AND TRAINING","E",1,10,15,3,7787000,"011015037787000",{"$f":"VLOOKUP(K202,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","REGISTRASIE & KONGRESGEL                         ",5000,0,0,0,0,0,null,0,5000,5000,5000,"EQUITABLE SHARE","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,15,3,7789000,"011015037789000",{"$f":"VLOOKUP(K203,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","REKENAAR UITGAWES OPEX                           ",38000,3843.48,38000,0,42900,-4900,13000,51000,50000,55000,55000,"EQUITABLE SHARE","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,15,3,7824000,"011015037824000",{"$f":"VLOOKUP(K204,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","TELEFOON & POSGELD                               ",100000,1487.85,115000,-252.17,84954.71,30297.46,-25000,90000,90000,90000,90000,"EQUITABLE SHARE","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","EMPLOYEE COSTS","E",1,10,15,3,7827000,"011015037827000",{"$f":"VLOOKUP(K205,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","TAAKEVALUERING                                   ",20000,0,11000,0,12994.36,-1994.36,2000,13000,20000,20000,20000,"EQUITABLE SHARE","INTEREST","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,15,3,7856000,"011015037856000",{"$f":"VLOOKUP(K206,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","VERSEKERING: EKSTRA PREM IES                     ",7500,0,5000,0,0,5000,-5000,0,5000,5000,5000,"EQUITABLE SHARE","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,15,3,7856001,"011015037856001",{"$f":"VLOOKUP(K207,#REF!,4,0)","v":{"$error":"#REF!"}},"Corp","VERSEKERINGS PREMIES                             ",80000,0,80000,0,80000,0,null,80000,80000,80000,80000,"EQUITABLE SHARE","EQUITABLE SHARE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","INTEREST","INTEREST","I",1,10,15,4,5156000,"011015045156000",{"$f":"VLOOKUP(K208,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","RENTE OP BELEGGINGS EN   LOPENDE                 ",0,-87950.5,-930000,0,-873619.34,-56380.66,-80000,-1010000,-1100000,-900000,-900000,"INTEREST","INTEREST","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","TRANSFER","CHIETA ALLOCATION","I",1,10,15,4,5267003,"011015045267003",{"$f":"VLOOKUP(K209,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","TOEKENNING:  CHIETA                              ",-1300000,0,-1300000,0,-2942.14,-1297057.8600000001,null,-1300000,-1000000,null,null,"CHIETA  ","CHIETA ALLOCATION","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY INCOME","I",1,10,15,4,5340000,"011015045340000",{"$f":"VLOOKUP(K210,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","DIVERSE INKOMSTE                                 ",-5000,0,-5000,0,-6805.3,1805.3,null,-5000,-5000,-5000,-5000,"SUNDRY","SUNDRY INCOME","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","LG SETA PROJECT","I",1,10,15,4,5340001,"011015045340001",{"$f":"VLOOKUP(K211,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","LG SETA  VAARDIGHEIDS    ONTWIKKELING            ",-2850000,0,-2850000,0,0,-2850000,null,-2850000,null,null,null,"LGSETA","LG SETA PROJECT","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","TRANSFER","LG SETA MANDATORY","I",1,10,15,4,5340003,"011015045340003",{"$f":"VLOOKUP(K212,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","MANDATORY INKOMSTE LG SE TA                      ",-40000,0,-50000,0,-57930.17,7930.17,-8000,-58000,-40000,-40000,-40000,"LGSETA MANDATORY","LG SETA MANDATORY","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","TRANSFER","CHIETA ADMIN","I",1,10,15,4,5340005,"011015045340005",{"$f":"VLOOKUP(K213,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","CHIETA ADMIN FOOI                                ",-97000,0,-97000,0,0,-97000,null,-97000,-97000,null,null,"CHIETA ADMIN","CHIETA ADMIN","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","AGENCY","LG SETA ADMIN FEE","I",1,10,15,4,5340009,"011015045340009",{"$f":"VLOOKUP(K214,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","LGSETA AGENTSKAP FOOI                            ",-400000,0,0,0,0,0,null,0,null,null,null,"LGSETA ADMIN","LG SETA ADMIN FEE","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,4,7010000,"011015047010000",{"$f":"VLOOKUP(K215,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","SALARISSE                                        ",848408,92099.18,861654,0,772053.18,89600.82,94600,956254,937048.72499999998,1019040.4884374999,1108206.531175781,"ROADS ADMIN","ROADS ADMIN FEE","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,4,7011000,"011015047011000",{"$f":"VLOOKUP(K216,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","BONUSSE - ANDER PERSONEE L                       ",70701,0,70737,0,70737,0,null,70737,76926.487499999988,83657.555156249975,90977.591232421837,"ROADS ADMIN","ROADS ADMIN FEE","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,4,7013000,"011015047013000",{"$f":"VLOOKUP(K217,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","BEHUISINGSUBSIDIE                                ",10221,907.77,10893.4,0,9077.7000000000007,1815.7,null,10893.4,11846.572499999993,12883.147593749991,14010.423008203114,"ROADS ADMIN","ROADS ADMIN FEE","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,4,7014000,"011015047014000",{"$f":"VLOOKUP(K218,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","VERVOERTOELAAG                                   ",54000,4473.7,53685,0,44737,8948,1,53686,58382.437499999993,63490.900781249984,69046.354599609345,"ROADS ADMIN","ROADS ADMIN FEE","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,4,7015001,"011015047015001",{"$f":"VLOOKUP(K219,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","SELFOON TOELAAG ANDER PE RSONEEL                 ",10800,900,7200,0,9450,-2250,4050,11250,7829.9999999999991,8515.1249999999982,9260.1984374999975,"ROADS ADMIN","EQUITABLE SHARE","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,4,7020000,"011015047020000",{"$f":"VLOOKUP(K220,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","VERLOFUITBETALING                                ",null,0,0,0,846.59,-846.59,850,850,1000,118265.62499999997,128613.86718749996,"ROADS ADMIN",null,null,"Build a well capacitated workforce, skilled youth and communities"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,4,7023000,"011015047023000",{"$f":"VLOOKUP(K221,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","BYDRAE VERLOFFONDS                               ",100000,0,100000,0,0,100000,null,100000,100000,177398.4375,192920.80078124997,"RENTAL","ROADS ADMIN FEE","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,4,7024000,"011015047024000",{"$f":"VLOOKUP(K222,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","BYDRAE AFTREE VOORDELE                           ",150000,0,150000,0,0,150000,-50000,100000,163125,59132.812499999985,64306.933593749978,"ROADS ADMIN","ROADS ADMIN FEE","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,4,7025000,"011015047025000",{"$f":"VLOOKUP(K223,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","BYDRAES                  WERKNEMER VOORDELE      ",50000,0,50000,0,0,50000,null,50000,54374.999999999993,4257.5624999999991,4630.0992187499987,"ROADS ADMIN","ROADS ADMIN FEE","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,4,7027000,"011015047027000",{"$f":"VLOOKUP(K224,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","DIVERSE TOELAE BESTUURDE R                       ",0,0,3600,0,-450,4050,null,3600,3914.9999999999995,178523.14359374999,194143.9186582031,"ROADS ADMIN","ROADS ADMIN FEE","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,4,7031000,"011015047031000",{"$f":"VLOOKUP(K225,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","PENSIOENFONDSBYDRAES PER SONEEL                  ",140104,16113.78,150951,0,136431.9,14519.1,17720,168671,164159.21249999999,30501.887343749997,33170.802486328117,"ROADS ADMIN","ROADS ADMIN FEE","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,4,7032000,"011015047032000",{"$f":"VLOOKUP(K226,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","MEDIESEFONDSBYDRAES PERS ONEEL                   ",25790,2310.6,25791,0,22137.599999999999,3653.4,2000,27791,28047.712499999998,23590.444218749999,25654.608087890621,"ROADS ADMIN","ROADS ADMIN FEE","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,4,7033000,"011015047033000",{"$f":"VLOOKUP(K227,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","GROEPVERSEKERING PERSONE EL                      ",18447,2121.59,19947,0,17963.05,1983.95,3000,22947,21692.362499999999,3984.3689062499998,4333.0011855468747,"ROADS ADMIN","ROADS ADMIN FEE","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,4,7034000,"011015047034000",{"$f":"VLOOKUP(K228,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","WVF:  ANDER PERSONEEL                            ",3569,446.16,3369,0,3409.23,-40.229999999999997,1500,4869,3663.7874999999999,18412.775156249998,20023.892982421872,"ROADS ADMIN","ROADS ADMIN FEE","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,4,7084000,"011015047084000",{"$f":"VLOOKUP(K229,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","VERHUISINGS KOSTE                                ",3569,75,15569,0,75,15494,-5000,10569,30000,118265.62499999997,128613.86718749996,"ROADS ADMIN","ROADS ADMIN FEE","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,4,7325000,"011015047325000",{"$f":"VLOOKUP(K230,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","AKTUARIELE VERLIESE      VOORDELE                ",100000,0,100000,0,0,100000,null,100000,108749.99999999999,110000,110000,"EQUITABLE SHARE","ROADS ADMIN FEE","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,15,4,7572003,"011015047572003",{"$f":"VLOOKUP(K231,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","CHIETA LEERLINGSKAP                              ",1300000,115200,1300000,0,382219.86,917780.14,null,1300000,1000000,null,null,"CHIETA","CHIETA ALLOCATION","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,15,4,7574000,"011015047574000",{"$f":"VLOOKUP(K232,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","DRUKWERK EN SKRYFBEHOEFT                         ",15000,0,2000,0,3758.13,-1758.13,5000,7000,15000,15000,15000,"ROADS ADMIN","ROADS ADMIN FEE","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","DEVELOPMENT AND TRAINING","E",1,10,15,4,7589000,"011015047589000",{"$f":"VLOOKUP(K233,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","AMPTENARE STUDIEBEURS                            ",200000,0,60000,0,47792,12208,-10000,50000,100000,150000,150000,"ROADS ADMIN","ROADS ADMIN FEE","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,15,4,7589001,"011015047589001",{"$f":"VLOOKUP(K234,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","STUDIE HULP WERKNEMERS K INDERS                  ",200000,0,120000,0,137362,-17362,20000,140000,120000,200000,200000,"ROADS ADMIN","ROADS ADMIN FEE","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,15,4,7589002,"011015047589002",{"$f":"VLOOKUP(K235,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","WERKNEMER GESONDHEIDS PR OGRAM                   ",60000,0,90000,0,20129.43,69870.570000000007,-20000,70000,50000,60000,60000,"ROADS ADMIN","ROADS ADMIN FEE","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,15,4,7589003,"011015047589003",{"$f":"VLOOKUP(K236,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","PERSONEEL AFTREE FUNKSIE EN GESKENKE             ",10000,0,11000,-603.48,7722,3881.48,null,11000,10000,10000,10000,"ROADS ADMIN","ROADS ADMIN FEE","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,4,7589004,"011015047589004",{"$f":"VLOOKUP(K237,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","LEERLINGE & INTERNS      TOELAAG                 ",138000,0,8000,0,3030,4970,null,8000,8700,9461.25,10289.109375,"ROADS ADMIN","ROADS ADMIN FEE","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,4,7759000,"011015047759000",{"$f":"VLOOKUP(K238,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","OPLEIDINGSFONDS (MANDATO RY)   SDL               ",195000,14778.73,179000,0,142996.39000000001,36003.61,null,179000,194662.49999999997,211695.46874999994,230218.82226562491,"ROADS ADMIN","ROADS ADMIN FEE","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","LG SETA EXPENDITURE","E",1,10,15,4,7759004,"011015047759004",{"$f":"VLOOKUP(K239,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","LG SETA  DIENS VERSKAFFE R                       ",2850000,0,2850000,0,0,2850000,null,2850000,null,null,null,null,"LG SETA PROJECT","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,15,4,7786000,"011015047786000",{"$f":"VLOOKUP(K240,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","AKKOMODASIE ANDER PERSON EEL                     ",25000,0,45500,0,42924.12,2575.88,-1000,44500,30000,25000,25000,"ROADS ADMIN","EQUITABLE SHARE","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,15,4,7786001,"011015047786001",{"$f":"VLOOKUP(K241,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","DAG TOELAAG ANDER PERSON EEL                     ",2500,0,0,0,0,0,null,0,2500,2500,2500,"ROADS ADMIN","EQUITABLE SHARE","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,15,4,7786004,"011015047786004",{"$f":"VLOOKUP(K242,#REF!,4,0)","v":{"$error":"#REF!"}},"Human Resources","REISKOSTE ANDER PERSONEE L                       ",15000,0,2000,0,308,1692,null,2000,10000,15000,15000,"ROADS ADMIN","EQUITABLE SHARE","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","EXECUTIVE AND COUNCIL ","TRANSFER","WC CAPACITY INTERNAL AUDIT","I",1,10,15,5,5267010,"011015055267010",{"$f":"VLOOKUP(K243,#REF!,4,0)","v":{"$error":"#REF!"}},"Internal Audit","WK FMG KAPASITEIT OUDIT  ONDERSTEUNING           ",null,0,-125000,0,0,-125000,null,-125000,null,null,null,"WK AUDIT SUPPORT","WC CAPACITY INTERNAL AUDIT","Internal Audit/Executive and Council","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Internal Audit:Core Function:Governance Function"]
["ADMIN","EXECUTIVE AND COUNCIL ","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,5,7010000,"011015057010000",{"$f":"VLOOKUP(K244,#REF!,4,0)","v":{"$error":"#REF!"}},"Internal Audit","SALARISSE                                        ",341270,28453,341436,0,284530,56906,0,341436,371311.64999999997,403801.41937499994,439134.04357031238,"INTEREST","EQUITABLE SHARE","Internal Audit/Executive and Council","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Internal Audit:Core Function:Governance Function"]
["ADMIN","EXECUTIVE AND COUNCIL ","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,5,7011000,"011015057011000",{"$f":"VLOOKUP(K245,#REF!,4,0)","v":{"$error":"#REF!"}},"Internal Audit","BONUSSE - ANDER PERSONEE L                       ",28439,0,28453,0,28453,0,0,28453,30942.637499999997,33650.118281249997,36594.50363085937,"INTEREST","EQUITABLE SHARE","Internal Audit/Executive and Council","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Internal Audit:Core Function:Governance Function"]
["ADMIN","EXECUTIVE AND COUNCIL ","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,5,7013000,"011015057013000",{"$f":"VLOOKUP(K246,#REF!,4,0)","v":{"$error":"#REF!"}},"Internal Audit","BEHUISINGSUBSIDIE                                ",3000,250,3000,0,2500,500,0,3000,3262.4999999999995,3547.9687499999991,3858.4160156249986,"INTEREST","EQUITABLE SHARE","Internal Audit/Executive and Council","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Internal Audit:Core Function:Governance Function"]
["ADMIN","EXECUTIVE AND COUNCIL ","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,5,7014000,"011015057014000",{"$f":"VLOOKUP(K247,#REF!,4,0)","v":{"$error":"#REF!"}},"Internal Audit","VERVOERTOELAAG                                   ",42228,3594.15,43130,0,35941.5,7188.5,0,43130,46903.874999999993,51007.964062499988,55471.160917968729,"INTEREST","EQUITABLE SHARE","Internal Audit/Executive and Council","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Internal Audit:Core Function:Governance Function"]
["ADMIN","EXECUTIVE AND COUNCIL ","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,5,7031000,"011015057031000",{"$f":"VLOOKUP(K248,#REF!,4,0)","v":{"$error":"#REF!"}},"Internal Audit","PENSIOENFONDSBYDRAES PER SONEEL                  ",56357,5121.54,61460,0,51215.4,10244.6,0,61460,66837.75,72686.053124999991,79046.082773437491,"INTEREST","EQUITABLE SHARE","Internal Audit/Executive and Council","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Internal Audit:Core Function:Governance Function"]
["ADMIN","EXECUTIVE AND COUNCIL ","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,5,7032000,"011015057032000",{"$f":"VLOOKUP(K249,#REF!,4,0)","v":{"$error":"#REF!"}},"Internal Audit","MEDIESEFONDSBYDRAES PERS ONEEL                   ",25790,2310.6,27728,0,22137.599999999999,5590.4,1000,28728,30154.199999999997,32792.692499999997,35662.053093749993,"INTEREST","EQUITABLE SHARE","Internal Audit/Executive and Council","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Internal Audit:Core Function:Governance Function"]
["ADMIN","EXECUTIVE AND COUNCIL ","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,5,7034000,"011015057034000",{"$f":"VLOOKUP(K250,#REF!,4,0)","v":{"$error":"#REF!"}},"Internal Audit","WVF:  ANDER PERSONEEL                            ",1785,148.72,1785,0,1487.2,297.8,0,1785,1941.1874999999998,2111.0414062499995,2295.7575292968741,"INTEREST","WC CAPACITY INTERNAL AUDIT","Internal Audit/Executive and Council","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Internal Audit:Core Function:Governance Function"]
["ADMIN","EXECUTIVE AND COUNCIL ","DEPRECIATION","DEPRECIATION","E",1,10,15,5,7131000,"011015057131000",{"$f":"VLOOKUP(K251,#REF!,4,0)","v":{"$error":"#REF!"}},"Internal Audit","WAARDEVERMINDERING REKEN AARS                    ",10000,0,10000,0,0,10000,null,10000,null,20000,25000,"INTEREST","WC CAPACITY INTERNAL AUDIT","Internal Audit/Executive and Council","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Internal Audit:Core Function:Governance Function"]
["ADMIN","EXECUTIVE AND COUNCIL ","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,15,5,7369020,"011015057369020",{"$f":"VLOOKUP(K252,#REF!,4,0)","v":{"$error":"#REF!"}},"Internal Audit","WK LG DRAP UITGAWES                              ",null,0,108695.65,0,20806,87889.65,null,108695.65,null,null,null,null,"WC CAPACITY INTERNAL AUDIT","Internal Audit/Executive and Council","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Internal Audit:Core Function:Governance Function"]
["ADMIN","EXECUTIVE AND COUNCIL ","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,15,5,7574000,"011015057574000",{"$f":"VLOOKUP(K253,#REF!,4,0)","v":{"$error":"#REF!"}},"Internal Audit","DRUKWERK EN SKRYFBEHOEFT                         ",1000,0,1000,0,800.85,199.15,null,1000,1000,1000,1000,"INTEREST","EQUITABLE SHARE","Internal Audit/Executive and Council","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Internal Audit:Core Function:Governance Function"]
["ADMIN","EXECUTIVE AND COUNCIL ","CONTRACTED SERVICES","INTERNAL AUDIT COSTS","E",1,10,15,5,7758001,"011015057758001",{"$f":"VLOOKUP(K254,#REF!,4,0)","v":{"$error":"#REF!"}},"Internal Audit","OUDIT KOSTE ACCRUAL                              ",35000,0,20000,0,7200,12800,null,20000,25000,30000,35000,"EQUITABLE SHARE","EQUITABLE SHARE","Internal Audit/Executive and Council","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Internal Audit:Core Function:Governance Function"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","SUNDRY EXPENSES","E",1,10,15,5,7758002,"011015057758002",{"$f":"VLOOKUP(K255,#REF!,4,0)","v":{"$error":"#REF!"}},"Internal Audit","INTERNE OUDIT FOOIE                              ",225000,965578.85,1725000,0,1703236.83,21763.17,-1500000,225000,250000,250000,250000,"INTEREST",null,null,"Facilitate good governance principles and effective stakeholder participation"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","SUNDRY EXPENSES","E",1,10,15,5,7758003,"011015057758003",{"$f":"VLOOKUP(K256,#REF!,4,0)","v":{"$error":"#REF!"}},"Internal Audit","INTERNE OUDIT NASIEN                             ",null,null,175000,null,0,175000,-175000,0,195000,null,null,"INTEREST",null,null,"Facilitate good governance principles and effective stakeholder participation"]
["ADMIN","EXECUTIVE AND COUNCIL ","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,15,5,7774000,"011015057774000",{"$f":"VLOOKUP(K257,#REF!,4,0)","v":{"$error":"#REF!"}},"Internal Audit","SPYSENIERINGS DIENSTE                            ",1000,0,11000,0,0,11000,null,11000,1000,1000,1000,"INTEREST","EQUITABLE SHARE","Internal Audit/Executive and Council","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Internal Audit:Core Function:Governance Function"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,15,5,7786000,"011015057786000",{"$f":"VLOOKUP(K258,#REF!,4,0)","v":{"$error":"#REF!"}},"Internal Audit","AKKOMODASIE ANDER PERSON EEL                     ",12000,0,12600,0,12596.42,3.58,null,12600,12000,12000,12000,"INTEREST","EQUITABLE SHARE","Internal Audit/Executive and Council","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Internal Audit:Core Function:Governance Function"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","TRAVELLING COSTS","E",1,10,15,5,7786004,{"$f":"CONCATENATE(0,F259,G259,H259,0,I259,J259)","v":"011015057786004"},{"$f":"VLOOKUP(K259,#REF!,4,0)","v":{"$error":"#REF!"}},"Internal Audit","REISKOSTE ANDER PERSONEE L                       ",5000,0,1000,0,-1839.4,2839.4,null,1000,5000,5000,5000,"INTEREST","EQUITABLE SHARE","Internal Audit/Executive and Council","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Internal Audit:Core Function:Governance Function"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","DEVELOPMENT AND TRAINING","E",1,10,15,5,7787000,"011015057787000",{"$f":"VLOOKUP(K260,#REF!,4,0)","v":{"$error":"#REF!"}},"Internal Audit","REGISTRASIE & KONGRESGEL                         ",5000,0,0,0,0,0,null,0,3500,5000,5000,"INTEREST","EQUITABLE SHARE","Internal Audit/Executive and Council","Build a well capacitated workforce, skilled youth and communities","Function:Internal Audit:Core Function:Governance Function"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","SUNDRY EXPENSES","E",1,10,15,5,7824000,"011015057824000",{"$f":"VLOOKUP(K261,#REF!,4,0)","v":{"$error":"#REF!"}},"Internal Audit","TELEFOON & POSGELD                               ",2500,-181.85,2500,0,16.420000000000002,2483.58,-2000,500,500,2500,2500,"INTEREST","EQUITABLE SHARE","Internal Audit/Executive and Council","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Internal Audit:Core Function:Governance Function"]
["ADMIN","EXECUTIVE AND COUNCIL ","OTHER","SUNDRY EXPENSES","E",1,10,15,5,7824001,"011015057824001",{"$f":"VLOOKUP(K262,#REF!,4,0)","v":{"$error":"#REF!"}},"Internal Audit","EKONOMIESE ONTWIKKELINGS STATEGIE                ",10000,0,0,0,0,0,null,0,null,null,null,"INTEREST","EQUITABLE SHARE","Internal Audit/Executive and Council","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Internal Audit:Core Function:Governance Function"]
["ADMIN","FINANCIAL SERVICES","TRANSFER","FMG NATIONAL ","I",1,10,15,6,5268000,"011015065268000",{"$f":"VLOOKUP(K263,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance FMG","FMG NATIONAAL                                    ",-1000000,0,-1000000,0,-698218.54,-301781.46000000002,null,-1000000,-1000000,-1000000,-1000000,"FMG","FMG NATIONAL ","Chief Financial Officer/Finance","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,6,7010000,"011015067010000",{"$f":"VLOOKUP(K264,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance FMG","SALARISSE                                        ",540000,34075.1,540000,0,395030.51,144969.49,-75000,465000,540000,540000,540000,"FMG","FMG NATIONAL ","Chief Financial Officer/Finance","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,6,7034000,"011015067034000",{"$f":"VLOOKUP(K265,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance FMG","WVF:  ANDER PERSONEEL                            ",5000,340.75,5000,0,3950.29,1049.71,null,5000,5000,5000,5000,"FMG","FMG NATIONAL ","Chief Financial Officer/Finance","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,15,6,7362000,"011015067362000",{"$f":"VLOOKUP(K266,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance FMG","FINANSIELE STATE KAPASIT EIT                     ",330000,0,330000,0,330000,0,50000,380000,330000,330000,330000,"FMG","FMG NATIONAL ","Chief Financial Officer/Finance","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","CONTRACTED SERVICES","DEVELOPMENT AND TRAINING","E",1,10,15,6,7756000,"011015067756000",{"$f":"VLOOKUP(K267,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance FMG","OPLEIDINGSKOSTE                                  ",65000,0,103500,0,19905.18,83594.820000000007,null,103500,78500,78500,78500,"FMG","FMG NATIONAL ","Chief Financial Officer/Finance","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","OTHER","TRAVELLING COSTS","E",1,10,15,6,7786000,"011015067786000",{"$f":"VLOOKUP(K268,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance FMG","AKKOMODASIE ANDER PERSON EEL                     ",20000,0,15000,0,34321.08,-19321.080000000002,20000,35000,45000,45000,45000,"FMG","FMG NATIONAL ","Chief Financial Officer/Finance","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","FINANCIAL SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,15,6,7824000,"011015067824000",{"$f":"VLOOKUP(K269,#REF!,4,0)","v":{"$error":"#REF!"}},"Finance FMG","TELEFOON & POSGELD                               ",0,-105.84,1500,0,-2394.8000000000002,3894.8,null,1500,1500,1500,1500,"FMG","FMG NATIONAL ","Chief Financial Officer/Finance","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,8,7010000,"011015087010000",{"$f":"VLOOKUP(K270,#REF!,4,0)","v":{"$error":"#REF!"}},"Labour","SALARISSE                                        ",307104,25544,306528,0,255440,51088,null,306528,333349.19999999995,362517.25499999995,394237.51481249993,"EQUITABLE SHARE","EQUITABLE SHARE","Labour/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,8,7011000,"011015087011000",{"$f":"VLOOKUP(K271,#REF!,4,0)","v":{"$error":"#REF!"}},"Labour","BONUSSE - ANDER PERSONEE L                       ",25592,0,25544,0,25544,0,null,25544,27779.1,30209.771249999994,32853.126234374991,"EQUITABLE SHARE","EQUITABLE SHARE","Labour/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,8,7014000,"011015087014000",{"$f":"VLOOKUP(K272,#REF!,4,0)","v":{"$error":"#REF!"}},"Labour","VERVOERTOELAAG                                   ",46980,4015.35,48185,0,40153.5,8031.5,null,48185,52401.187499999993,56986.291406249984,61972.591904296853,"EQUITABLE SHARE","EQUITABLE SHARE","Labour/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,8,7031000,"011015087031000",{"$f":"VLOOKUP(K273,#REF!,4,0)","v":{"$error":"#REF!"}},"Labour","PENSIOENFONDSBYDRAES PER SONEEL                  ",51808,4597.92,55176,0,45979.199999999997,9196.7999999999993,null,55176,60003.899999999994,65254.241249999992,70963.98735937498,"EQUITABLE SHARE","EQUITABLE SHARE","Labour/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,8,7033000,"011015087033000",{"$f":"VLOOKUP(K274,#REF!,4,0)","v":{"$error":"#REF!"}},"Labour","GROEPVERSEKERING PERSONE EL                      ",6821,605.39,7265,0,6053.9,1211.0999999999999,null,7265,7900.6874999999991,8591.9976562499978,9343.7974511718712,"EQUITABLE SHARE","EQUITABLE SHARE","Labour/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,15,8,7034000,"011015087034000",{"$f":"VLOOKUP(K275,#REF!,4,0)","v":{"$error":"#REF!"}},"Labour","WVF:  ANDER PERSONEEL                            ",1785,148.72,1785,0,1487.2,297.8,null,1785,1941.1874999999998,2111.0414062499995,2295.7575292968741,"EQUITABLE SHARE","EQUITABLE SHARE","Labour/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONSUMABLES","SUNDRY EXPENSES","E",1,10,15,8,7574000,"011015087574000",{"$f":"VLOOKUP(K276,#REF!,4,0)","v":{"$error":"#REF!"}},"Labour","DRUKWERK EN SKRYFBEHOEFT                         ",2000,0,500,0,0,500,null,500,2000,2000,2000,"EQUITABLE SHARE","EQUITABLE SHARE","Labour/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,15,8,7786000,"011015087786000",{"$f":"VLOOKUP(K277,#REF!,4,0)","v":{"$error":"#REF!"}},"Labour","AKKOMODASIE ANDER PERSON EEL                     ",10000,0,14300,0,16051.98,-1751.98,2000,16300,7500,10000,10000,"EQUITABLE SHARE","EQUITABLE SHARE","Labour/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,15,8,7786001,"011015087786001",{"$f":"VLOOKUP(K278,#REF!,4,0)","v":{"$error":"#REF!"}},"Labour","DAG TOELAAG ANDER PERSON EEL                     ",500,0,500,0,56,444,null,500,500,500,500,"EQUITABLE SHARE","EQUITABLE SHARE","Labour/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,15,8,7786004,"011015087786004",{"$f":"VLOOKUP(K279,#REF!,4,0)","v":{"$error":"#REF!"}},"Labour","REISKOSTE ANDER PERSONEE L                       ",12500,0,2500,0,0,2500,null,2500,12500,12500,12500,"EQUITABLE SHARE","EQUITABLE SHARE","Labour/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,15,8,7824000,"011015087824000",{"$f":"VLOOKUP(K280,#REF!,4,0)","v":{"$error":"#REF!"}},"Labour","TELEFOON & POSGELD                               ",250,-27.77,250,0,-94.48,344.48,null,250,250,250,250,"EQUITABLE SHARE","EQUITABLE SHARE","Labour/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,20,1,7364008,"011020017364008",{"$f":"VLOOKUP(K281,#REF!,4,0)","v":{"$error":"#REF!"}},"Tourism","TOERIMSE ONTWIKKELINGS   PLAN                    ",100000,0,0,0,0,0,null,0,null,null,null,"EQUITABLE SHARE","EQUITABLE SHARE","Tourism/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Other:Core Function:Tourism"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,20,1,7364009,"011020017364009",{"$f":"VLOOKUP(K282,#REF!,4,0)","v":{"$error":"#REF!"}},"Tourism","TOERISME VERWELKOMINGS   PROJEK                  ",20000,0,20000,0,11800,8200,-7000,13000,20000,20000,20000,"EQUITABLE SHARE","EQUITABLE SHARE","Tourism/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Other:Core Function:Tourism"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,20,1,7364010,"011020017364010",{"$f":"VLOOKUP(K283,#REF!,4,0)","v":{"$error":"#REF!"}},"Tourism","TOERISME VERTONINGS                              ",50000,0,20000,0,12012.81,7987.19,-2500,17500,20000,20000,20000,"EQUITABLE SHARE","EQUITABLE SHARE","Tourism/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Other:Core Function:Tourism"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,20,1,7510000,"011020017510000",{"$f":"VLOOKUP(K284,#REF!,4,0)","v":{"$error":"#REF!"}},"Tourism","ADVERTENSIEKOSTE BEMARKI NG                      ",20000,0,10000,0,5000,5000,null,10000,null,null,null,"EQUITABLE SHARE","EQUITABLE SHARE","Tourism/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Other:Core Function:Tourism"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","TRANSFER","SAFETY PLAN","I",1,10,20,2,5284013,"011020025284013",{"$f":"VLOOKUP(K285,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","WOSA INKOMSTE                                    ",-1100000,0,-2100000,0,-26945.46,-2073054.54,null,-2100000,-2100000,-2323000,-2435000,"SAFETY GRANT","SAFETY PLAN","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,20,2,7010000,"011020027010000",{"$f":"VLOOKUP(K286,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","SALARISSE                                        ",893837,44422.29,606754,0,463893.48,142860.51999999999,-50000,556754,1259844,717581.41031249997,780369.78371484368,"EQUITABLE SHARE","EQUITABLE SHARE","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,20,2,7011000,"011020027011000",{"$f":"VLOOKUP(K287,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","BONUSSE - ANDER PERSONEE L                       ",74486,0,40440,0,40440,0,null,40440,43978.5,47826.618749999994,52011.447890624986,"EQUITABLE SHARE","INTEREST","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,20,2,7013000,"011020027013000",{"$f":"VLOOKUP(K288,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","BEHUISINGSUBSIDIE                                ",3000,0,0,0,0,0,null,0,0,0,0,"EQUITABLE SHARE","INTEREST","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,20,2,7014000,"011020027014000",{"$f":"VLOOKUP(K289,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","VERVOERTOELAAG                                   ",117340,9778.36,117340,0,97783.6,19556.400000000001,null,117340,127607.24999999999,138772.88437499997,150915.51175781246,"EQUITABLE SHARE","EQUITABLE SHARE","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,20,2,7015001,"011020027015001",{"$f":"VLOOKUP(K290,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","SELFOON TOELAAG ANDER PE RSONEEL                 ",15600,0,0,0,0,0,null,0,null,null,null,"EQUITABLE SHARE","INTEREST","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,20,2,7027000,"011020027027000",{"$f":"VLOOKUP(K291,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","DIVERSE TOELAE BESTUURDE R                       ",null,1000,0,0,1000,-1000,4000,4000,0,0,0,"EQUITABLE SHARE",null,null,"Promote regional, economic development, tourism and growth opportunitie"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,20,2,7031000,"011020027031000",{"$f":"VLOOKUP(K292,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","PENSIOENFONDSBYDRAES PER SONEEL                  ",149452,7996.01,102416,0,79980.02,22435.98,-6000,96416,111377.4,121122.92249999999,131721.17821874996,"EQUITABLE SHARE","EQUITABLE SHARE","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,20,2,7032000,"011020027032000",{"$f":"VLOOKUP(K293,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","MEDIESEFONDSBYDRAES PERS ONEEL                   ",77390,0,11600,0,2149.1999999999998,9450.7999999999993,-5000,6600,12614.999999999998,13718.812499999996,14919.208593749994,"EQUITABLE SHARE","EQUITABLE SHARE","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,20,2,7034000,"011020027034000",{"$f":"VLOOKUP(K294,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","WVF:  ANDER PERSONEEL                            ",3569,148.72,2569,0,1682.8,886.2,null,2569,2793.7874999999999,3038.2439062499998,3304.0902480468744,"EQUITABLE SHARE","INTEREST","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","DEPRECIATION","DEPRECIATION","E",1,10,20,2,7130000,"011020027130000",{"$f":"VLOOKUP(K295,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","WAARDEVERMINDERING MEUBE LS                      ",1000,0,1000,0,0,1000,null,1000,1000,1000,1000,"EQUITABLE SHARE","INTEREST","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","DEPRECIATION","DEPRECIATION","E",1,10,20,2,7131000,"011020027131000",{"$f":"VLOOKUP(K296,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","WAARDEVERMINDERING REKEN AARS                    ",1655,0,1655,0,0,1655,null,1655,1655,1655,1655,"EQUITABLE SHARE","INTEREST","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,20,2,7364000,"011020027364000",{"$f":"VLOOKUP(K297,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","KONTRAKTEUR              IGNITE                  ",254000,140500.25,254000,0,224343.75,29656.25,null,254000,260000,100000,100000,"EQUITABLE SHARE","EQUITABLE SHARE","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,20,2,7364002,"011020027364002",{"$f":"VLOOKUP(K298,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","ALTERNATIEWE/ GROEN      ENERGIE SPESIALIS       ",75000,0,0,0,0,0,null,0,null,null,null,"EQUITABLE SHARE","EQUITABLE SHARE","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,20,2,7364003,"011020027364003",{"$f":"VLOOKUP(K299,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","WATER BESPARING EN       AANVRAAG BESTUUR        ",75000,0,0,0,0,0,null,0,null,null,null,"EQUITABLE SHARE","EQUITABLE SHARE","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,20,2,7364004,"011020027364004",{"$f":"VLOOKUP(K300,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","WATER & AFVAL WATER      BESTUUR BEWUSMAKING     ",50000,0,15000,0,10470.459999999999,4529.54,null,15000,null,null,null,"EQUITABLE SHARE","EQUITABLE SHARE","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,20,2,7364005,"011020027364005",{"$f":"VLOOKUP(K301,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","LED STREEKS KONFERENSIE                          ",75000,0,0,0,0,0,null,0,null,null,null,"EQUITABLE SHARE","EQUITABLE SHARE","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,20,2,7365000,"011020027365000",{"$f":"VLOOKUP(K302,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","HUUR: TOERUSTING                                 ",5000,316.02999999999997,5000,0,3169.83,1830.17,null,5000,5000,5000,5000,"EQUITABLE SHARE","INTEREST","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,20,2,7369025,"011020027369025",{"$f":"VLOOKUP(K303,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","WOSA                                             ",1100000,0,1610000,0,33467.69,1576532.31,null,1610000,1545000,2323000,2435000,"SAFETY GRANT","SAFETY PLAN","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,20,2,7510000,"011020027510000",{"$f":"VLOOKUP(K304,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","ADVERTENSIEKOSTE BEMARKI NG                      ",5000,0,2000,0,0,2000,-2000,0,2000,2000,2000,"EQUITABLE SHARE","INTEREST","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONSUMABLES","SUNDRY EXPENSES","E",1,10,20,2,7572000,"011020027572000",{"$f":"VLOOKUP(K305,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","DIVERSE UITGAWES                                 ",5000,0,0,0,0,0,null,0,2000,2000,2000,"EQUITABLE SHARE","INTEREST","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONSUMABLES","SUNDRY EXPENSES","E",1,10,20,2,7574000,"011020027574000",{"$f":"VLOOKUP(K306,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","DRUKWERK EN SKRYFBEHOEFT                         ",30000,916.09,27000,-12.9,21999.8,5013.1000000000004,null,27000,27000,27000,27000,"EQUITABLE SHARE","INTEREST","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONSUMABLES","SUNDRY EXPENSES","E",1,10,20,2,7574002,"011020027574002",{"$f":"VLOOKUP(K307,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","TOOLS OF TRADE                                   ",500,0,0,0,0,0,null,0,0,0,0,"EQUITABLE SHARE","INTEREST","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,20,2,7749000,"011020027749000",{"$f":"VLOOKUP(K308,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","ONTHAALKOSTE                                     ",5000,0,4000,1598.56,2807.91,-406.47,500,4500,4000,4000,4000,"EQUITABLE SHARE","EQUITABLE SHARE","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,20,2,7785084,"011020027785084",{"$f":"VLOOKUP(K309,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","REISKOSTE SENIOR BESTUUR DER KORPORATIEF         ",100000,0,85000,0,57169.34,27830.66,-10000,75000,60000,85000,85000,"EQUITABLE SHARE","SUNDRY INCOME","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,20,2,7785090,"011020027785090",{"$f":"VLOOKUP(K310,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","AKKOMODASIE STRATEGIESE  BESTUURDER              ",60000,0,60000,3013.46,47522.81,9463.73,-4000,56000,45000,60000,60000,"EQUITABLE SHARE","EQUITABLE SHARE","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,20,2,7785091,"011020027785091",{"$f":"VLOOKUP(K311,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","DAGGELD STRATEGIESE BEST UURDER                  ",15000,0,5000,0,178.6,4821.3999999999996,-2000,3000,5000,5000,5000,"EQUITABLE SHARE","EQUITABLE SHARE","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,20,2,7785094,"011020027785094",{"$f":"VLOOKUP(K312,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","LUGVERVOER BESTUURDER                            ",15000,0,15000,0,4072,10928,-7000,8000,5000,15000,15000,"EQUITABLE SHARE","EQUITABLE SHARE","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,20,2,7786000,"011020027786000",{"$f":"VLOOKUP(K313,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","AKKOMODASIE ANDER PERSON EEL                     ",10000,0,12000,895.5,8909.6299999999992,2194.87,null,12000,12000,12000,12000,"EQUITABLE SHARE","EQUITABLE SHARE","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,20,2,7786004,"011020027786004",{"$f":"VLOOKUP(K314,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","REISKOSTE ANDER PERSONEE L                       ",5000,0,5000,0,-2369.7199999999998,7369.72,-2500,2500,5000,5000,5000,"EQUITABLE SHARE","EQUITABLE SHARE","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","DEVELOPMENT AND TRAINING","E",1,10,20,2,7787001,"011020027787001",{"$f":"VLOOKUP(K315,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","LEDEGELD                                         ",1500,0,0,0,0,0,null,0,1500,0,0,"EQUITABLE SHARE","EQUITABLE SHARE","Strategic Planning/Executive and Council","Build a well capacitated workforce, skilled youth and communities","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,20,2,7824000,"011020027824000",{"$f":"VLOOKUP(K316,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","TELEFOON & POSGELD                               ",10000,1483.3,10565,0,11109.02,-544.02,null,10565,10565,10565,10565,"EQUITABLE SHARE","EQUITABLE SHARE","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,20,2,7824001,"011020027824001",{"$f":"VLOOKUP(K317,#REF!,4,0)","v":{"$error":"#REF!"}},"Strategic Services","EKONOMIESE ONTWIKKELINGS STATEGIE                ",2000,0,0,0,0,0,null,0,0,0,0,"EQUITABLE SHARE","EQUITABLE SHARE","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,20,4,7010000,"011020047010000",{"$f":"VLOOKUP(K318,#REF!,4,0)","v":{"$error":"#REF!"}},"LED","SALARISSE                                        ",256734,21405,253860,0,212046,41814,996,254856,276072.75,300229.11562499998,326499.16324218747,"EQUITABLE SHARE","EQUITABLE SHARE","LED/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,20,4,7011000,"011020047011000",{"$f":"VLOOKUP(K319,#REF!,4,0)","v":{"$error":"#REF!"}},"LED","BONUSSE - ANDER PERSONEE L                       ",21395,0,21405,0,21405,0,0,21405,23277.937499999996,25314.757031249996,27529.798271484367,"EQUITABLE SHARE","EQUITABLE SHARE","LED/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,20,4,7027000,"011020047027000",{"$f":"VLOOKUP(K320,#REF!,4,0)","v":{"$error":"#REF!"}},"LED","DIVERSE TOELAE BESTUURDE R                       ",0,450,1800,0,1350,450,450,2250,1957.4999999999998,2128.7812499999995,2315.0496093749994,"EQUITABLE SHARE","EQUITABLE SHARE","LED/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,20,4,7027001,"011020047027001",{"$f":"VLOOKUP(K321,#REF!,4,0)","v":{"$error":"#REF!"}},"LED","DIVERSE TOELAE ANDER PER SONEEL                  ",5400,0,1800,0,2700,-900,900,2700,1957.4999999999998,2128.7812499999995,2315.0496093749994,"EQUITABLE SHARE","EQUITABLE SHARE","LED/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,20,4,7031000,"011020047031000",{"$f":"VLOOKUP(K322,#REF!,4,0)","v":{"$error":"#REF!"}},"LED","PENSIOENFONDSBYDRAES PER SONEEL                  ",42396,3852.9,45596,0,38168.28,7427.72,278.07999999999993,45874.080000000002,49585.649999999994,53924.394374999989,58642.778882812483,"EQUITABLE SHARE","EQUITABLE SHARE","LED/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,20,4,7034000,{"$f":"CONCATENATE(0,F323,G323,H323,0,I323,J323)","v":"011020047034000"},{"$f":"VLOOKUP(K323,#REF!,4,0)","v":{"$error":"#REF!"}},"LED","WVF:  ANDER PERSONEEL                            ",1785,148.72,1785,0,1487.2,297.8,null,1785,1941.1874999999998,2111.0414062499995,2295.7575292968741,"EQUITABLE SHARE","EQUITABLE SHARE","LED/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","DEPRECIATION","DEPRECIATION","E",1,10,20,4,7131000,"011020047131000",{"$f":"VLOOKUP(K324,#REF!,4,0)","v":{"$error":"#REF!"}},"LED","WAARDEVERMINDERING REKEN AARS                    ",4000,0,4000,0,0,4000,null,4000,4000,4000,4000,"ADMIN FEE ","EQUITABLE SHARE","LED/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,20,4,7364005,"011020047364005",{"$f":"VLOOKUP(K325,#REF!,4,0)","v":{"$error":"#REF!"}},"LED","LED STREEKS KONFERENSIE                          ",80000,0,0,0,0,0,null,0,null,null,null,"EQUITABLE SHARE","EQUITABLE SHARE","LED/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,20,4,7364006,"011020047364006",{"$f":"VLOOKUP(K326,#REF!,4,0)","v":{"$error":"#REF!"}},"LED","LED STRATEGIE                                    ",75000,0,0,0,0,0,null,0,null,null,null,"EQUITABLE SHARE","EQUITABLE SHARE","LED/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONSUMABLES","SUNDRY EXPENSES","E",1,10,20,4,7574000,"011020047574000",{"$f":"VLOOKUP(K327,#REF!,4,0)","v":{"$error":"#REF!"}},"LED","DRUKWERK EN SKRYFBEHOEFT                         ",750,0,0,0,0,0,null,0,null,null,null,"EQUITABLE SHARE","EQUITABLE SHARE","LED/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,20,4,7786000,"011020047786000",{"$f":"VLOOKUP(K328,#REF!,4,0)","v":{"$error":"#REF!"}},"LED","AKKOMODASIE ANDER PERSON EEL                     ",8000,0,8050,0,10144.35,-2094.35,3000,11050,9000,10000,10000,"EQUITABLE SHARE","EQUITABLE SHARE","LED/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,20,4,7786001,"011020047786001",{"$f":"VLOOKUP(K329,#REF!,4,0)","v":{"$error":"#REF!"}},"LED","DAG TOELAAG ANDER PERSON EEL                     ",1500,0,1500,0,0,1500,-1000,500,1500,1500,1500,"EQUITABLE SHARE","EQUITABLE SHARE","LED/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,20,4,7824000,"011020047824000",{"$f":"VLOOKUP(K330,#REF!,4,0)","v":{"$error":"#REF!"}},"LED","TELEFOON & POSGELD                               ",2000,-412.26,0,0,-1276.96,1276.96,null,0,null,null,null,"EQUITABLE SHARE","EQUITABLE SHARE","LED/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,20,7,7010000,"011020077010000",{"$f":"VLOOKUP(K331,#REF!,4,0)","v":{"$error":"#REF!"}},"IDP","SALARISSE                                        ",303090,33880,303264,0,293384,9880,57880,361144,329799.59999999998,358657.06499999994,390039.55818749993,"SAFETY GRANT","SAFETY PLAN","IDP/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,20,7,7011000,"011020077011000",{"$f":"VLOOKUP(K332,#REF!,4,0)","v":{"$error":"#REF!"}},"IDP","BONUSSE - ANDER PERSONEE L                       ",25257,0,25272,0,25272,0,null,25272,27483.3,29888.088749999995,32503.296515624992,"SAFETY GRANT","SAFETY PLAN","IDP/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,20,7,7027001,"011020077027001",{"$f":"VLOOKUP(K333,#REF!,4,0)","v":{"$error":"#REF!"}},"IDP","DIVERSE TOELAE ANDER PER SONEEL                  ",3600,450,106896,0,4200,102696,-57880,49016,116249.4,126421.22249999999,137483.07946874999,"SAFETY GRANT","SAFETY PLAN","IDP/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,20,7,7031000,"011020077031000",{"$f":"VLOOKUP(K334,#REF!,4,0)","v":{"$error":"#REF!"}},"IDP","PENSIOENFONDSBYDRAES PER SONEEL                  ",50052,4548.96,53732,0,45061.919999999998,8670.08,430,54162,58433.549999999996,63546.485624999987,69106.803117187475,"SAFETY GRANT","SAFETY PLAN","IDP/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,20,7,7033000,"011020077033000",{"$f":"VLOOKUP(K335,#REF!,4,0)","v":{"$error":"#REF!"}},"IDP","GROEPVERSEKERING PERSONE EL                      ",6590,598.92999999999995,7075,0,5932.94,1142.06,null,7075,7694.0624999999991,8367.2929687499982,9099.4311035156225,"SAFETY GRANT","EQUITABLE SHARE","IDP/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,20,7,7034000,"011020077034000",{"$f":"VLOOKUP(K336,#REF!,4,0)","v":{"$error":"#REF!"}},"IDP","WVF:  ANDER PERSONEEL                            ",1785,148.72,1785,0,1487.2,297.8,null,1785,1941.1874999999998,2111.0414062499995,2295.7575292968741,"SAFETY GRANT","SAFETY PLAN","IDP/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,20,7,7786000,"011020077786000",{"$f":"VLOOKUP(K337,#REF!,4,0)","v":{"$error":"#REF!"}},"IDP","AKKOMODASIE ANDER PERSON EEL                     ",8000,0,10200,0,12478.9,-2278.9,3000,13200,8000,10200,10200,"SAFETY GRANT","EQUITABLE SHARE","IDP/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,20,7,7786001,"011020077786001",{"$f":"VLOOKUP(K338,#REF!,4,0)","v":{"$error":"#REF!"}},"IDP","DAG TOELAAG ANDER PERSON EEL                     ",1500,450,1500,0,628.6,871.4,null,1500,1500,1500,1500,"SAFETY GRANT","EQUITABLE SHARE","IDP/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,20,7,7824000,"011020077824000",{"$f":"VLOOKUP(K339,#REF!,4,0)","v":{"$error":"#REF!"}},"IDP","TELEFOON & POSGELD                               ",2000,-12.58,2000,0,668.85,1331.15,null,2000,2000,2000,2000,"SAFETY GRANT","EQUITABLE SHARE","IDP/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","TRANSFER","WC CAPACITY PMS","I",1,10,20,8,5267012,"011020085267012",{"$f":"VLOOKUP(K340,#REF!,4,0)","v":{"$error":"#REF!"}},"PMS/ICT/RISK","WK FINANSIELE BESTUUR    ONDERSTEUNING           ",null,0,-400000,0,0,-400000,null,-400000,null,null,null,"WK CAPACITY","WC CAPACITY PMS","RISK/PMS/ICT/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","TRANSFER","WC CAPACITY SYSTEM ROLL","I",1,10,20,8,5284012,"011020085284012",{"$f":"VLOOKUP(K341,#REF!,4,0)","v":{"$error":"#REF!"}},"PMS/ICT/RISK","WK FMG ERM SYSTEM        OORDRA                  ",null,0,-763819,0,0,-763819,null,-763819,null,null,null,"WK CAPACITY","WC CAPACITY SYSTEM ROLL","RISK/PMS/ICT/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,20,8,7010000,"011020087010000",{"$f":"VLOOKUP(K342,#REF!,4,0)","v":{"$error":"#REF!"}},"PMS/ICT/RISK","SALARISSE                                        ",341270,29360.77,345186,0,290031.93,55154.07,3570,348756,375389.77499999997,408236.38031249994,443957.06358984363,"ROADS ADMIN","EQUITABLE SHARE","RISK/PMS/ICT/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,20,8,7011000,"011020087011000",{"$f":"VLOOKUP(K343,#REF!,4,0)","v":{"$error":"#REF!"}},"PMS/ICT/RISK","BONUSSE - ANDER PERSONEE L                       ",28439,0,28453,0,28453,0,0,28453,30942.637499999997,33650.118281249997,36594.50363085937,"ROADS ADMIN","EQUITABLE SHARE","RISK/PMS/ICT/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,20,8,7014000,"011020087014000",{"$f":"VLOOKUP(K344,#REF!,4,0)","v":{"$error":"#REF!"}},"PMS/ICT/RISK","VERVOERTOELAAG                                   ",55377,4690.8,56290,0,46908,9382,null,56290,61215.374999999993,66571.72031249998,72396.745839843716,"ROADS ADMIN","EQUITABLE SHARE","RISK/PMS/ICT/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,20,8,7027001,"011020087027001",{"$f":"VLOOKUP(K345,#REF!,4,0)","v":{"$error":"#REF!"}},"PMS/ICT/RISK","DIVERSE TOELAE ANDER PER SONEEL                  ",5400,450,5400,0,4500,900,0,5400,5872.4999999999991,6386.3437499999982,6945.1488281249976,"ROADS ADMIN","WC CAPACITY PMS","RISK/PMS/ICT/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,20,8,7031000,"011020087031000",{"$f":"VLOOKUP(K346,#REF!,4,0)","v":{"$error":"#REF!"}},"PMS/ICT/RISK","PENSIOENFONDSBYDRAES PER SONEEL                  ",56357,5121.54,60500,0,50735.16,9764.84,1000,61500,65793.75,71550.703125,77811.3896484375,"ROADS ADMIN","EQUITABLE SHARE","RISK/PMS/ICT/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,20,8,7034000,"011020087034000",{"$f":"VLOOKUP(K347,#REF!,4,0)","v":{"$error":"#REF!"}},"PMS/ICT/RISK","WVF:  ANDER PERSONEEL                            ",1785,148.72,1785,0,1487.2,297.8,null,1785,1941.1874999999998,2111.0414062499995,2295.7575292968741,"ROADS ADMIN","EQUITABLE SHARE","RISK/PMS/ICT/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,20,8,7360000,"011020087360000",{"$f":"VLOOKUP(K348,#REF!,4,0)","v":{"$error":"#REF!"}},"PMS/ICT/RISK","REKENAARDIENSTE/LISENSIE                         ",270000,0,3100,0,1544.35,1555.65,null,3100,3371.2499999999995,3666.2343749999991,3987.0298828124987,"EQUITABLE SHARE","EQUITABLE SHARE","RISK/PMS/ICT/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,20,8,7361000,"011020087361000",{"$f":"VLOOKUP(K349,#REF!,4,0)","v":{"$error":"#REF!"}},"PMS/ICT/RISK","KONTRAKTEUR              UBERTECH                ",260000,30000,360000,0,300000,60000,30000,390000,400000,400000,420000,"EQUITABLE SHARE","EQUITABLE SHARE","RISK/PMS/ICT/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,20,8,7369021,"011020087369021",{"$f":"VLOOKUP(K350,#REF!,4,0)","v":{"$error":"#REF!"}},"PMS/ICT/RISK","WK PMS GRANT SPENDING                   ",null,0,347830,0,0,347830,null,347830,30000,null,null,null,"WC CAPACITY PMS","RISK/PMS/ICT/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,20,8,7369023,"011020087369023",{"$f":"VLOOKUP(K351,#REF!,4,0)","v":{"$error":"#REF!"}},"PMS/ICT/RISK","WK FMG ERM SYSTEM ROLL                           ",null,0,763819,0,0,763819,null,763819,null,null,null,null,"WC CAPACITY SYSTEM ROLL","RISK/PMS/ICT/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","DEVELOPMENT AND TRAINING","E",1,10,20,8,7756000,"011020087756000",{"$f":"VLOOKUP(K352,#REF!,4,0)","v":{"$error":"#REF!"}},"PMS/ICT/RISK","OPLEIDINGSKOSTE                                  ",5000,0,0,0,0,0,null,0,5000,5000,5000,"EQUITABLE SHARE","WC CAPACITY PMS","RISK/PMS/ICT/Executive and Council","Build a well capacitated workforce, skilled youth and communities","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,20,8,7786000,"011020087786000",{"$f":"VLOOKUP(K353,#REF!,4,0)","v":{"$error":"#REF!"}},"PMS/ICT/RISK","AKKOMODASIE ANDER PERSON EEL                     ",15000,0,10000,0,14612.85,-4612.8500000000004,5000,15000,15000,15000,15000,"EQUITABLE SHARE","WC CAPACITY PMS","RISK/PMS/ICT/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","TRAVELLING COSTS","E",1,10,20,8,7786001,"011020087786001",{"$f":"VLOOKUP(K354,#REF!,4,0)","v":{"$error":"#REF!"}},"PMS/ICT/RISK","DAG TOELAAG ANDER PERSON EEL                     ",1500,0,500,0,0,500,null,500,1500,1500,1500,"EQUITABLE SHARE","WC CAPACITY PMS","RISK/PMS/ICT/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,20,8,7786004,"011020087786004",{"$f":"VLOOKUP(K355,#REF!,4,0)","v":{"$error":"#REF!"}},"PMS/ICT/RISK","REISKOSTE ANDER PERSONEE L                       ",10000,0,5000,0,2357.46,2642.54,null,5000,10000,10000,10000,"EQUITABLE SHARE","WC CAPACITY PMS","RISK/PMS/ICT/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,20,8,7824000,"011020087824000",{"$f":"VLOOKUP(K356,#REF!,4,0)","v":{"$error":"#REF!"}},"PMS/ICT/RISK","TELEFOON & POSGELD                               ",500,0,500,0,189,311,null,500,500,500,500,"EQUITABLE SHARE","WC CAPACITY PMS","RISK/PMS/ICT/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Corporate Wide Strategic Planning (IDPs, LEDs)"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY INCOME","I",1,10,25,1,5222000,"011025015222000",{"$f":"VLOOKUP(K357,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","GESKIKTHEIDSERTIFIKAAT                           ",-25905,-475,-25905,0,-48050,22145,-22000,-47905,-26810,-26810,-26810,"SUNDRY","SUNDRY INCOME","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY INCOME","I",1,10,25,1,5222001,"011025015222001",{"$f":"VLOOKUP(K358,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","ALGEMENE GESONDHEIDS     SERTIFIKATE             ",-675,0,-675,0,0,-675,675,0,-700,-700,-700,"SUNDRY","SUNDRY INCOME","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY INCOME","I",1,10,25,1,5392000,"011025015392000",{"$f":"VLOOKUP(K359,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","MONSTERS:MELK & WATER                            ",-18150,0,-18150,0,0,-18150,18150,0,-19400,-19400,-19400,"SUNDRY","SUNDRY INCOME","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,25,1,7010000,"011025017010000",{"$f":"VLOOKUP(K360,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","SALARISSE                                        ",2658184,189634,2480588,0,2071636.84,408951.16,-25000,2455588,2897639.45,2933682.9018749995,3190380.1557890619,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,25,1,7011000,"011025017011000",{"$f":"VLOOKUP(K361,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","BONUSSE - ANDER PERSONEE L                       ",221515,0,261315,0,261224.75,90.25,-90.25,261224.75,284180.0625,309045.81796874997,336087.32704101555,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,25,1,7013000,"011025017013000",{"$f":"VLOOKUP(K362,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","BEHUISINGSUBSIDIE                                ",36662,3223.31,41560,0,34393.1,7166.9,-720.27999999999975,40839.72,45196.499999999993,49151.193749999991,53451.923203124985,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,25,1,7014000,"011025017014000",{"$f":"VLOOKUP(K363,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","VERVOERTOELAAG                                   ",291612,26713.45,336936,0,281559.31,55376.69,-1949.7900000000009,334986.21000000002,366417.89999999997,398479.46624999994,433346.41954687488,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,25,1,7019000,"011025017019000",{"$f":"VLOOKUP(K364,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","UNIFORMS / OORKLERE                              ",5,0,25,0,12.48,12.52,-12.52,12.48,3050,29.566406249999993,32.153466796874987,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,25,1,7027001,"011025017027001",{"$f":"VLOOKUP(K365,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","DIVERSE TOELAE ANDER PER SONEEL                  ",27000,1950,30600,0,21304.16,9295.84,-5395.84,25204.16,29362.499999999996,31931.718749999993,34725.744140624993,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,25,1,7031000,"011025017031000",{"$f":"VLOOKUP(K366,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","PENSIOENFONDSBYDRAES PER SONEEL                  ",442158,34134.120000000003,453706,0,373045.14,80660.86,-12392.619999999995,441313.38,493405.27499999997,536578.23656249989,583528.83226171858,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,25,1,7032000,"011025017032000",{"$f":"VLOOKUP(K367,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","MEDIESEFONDSBYDRAES PERS ONEEL                   ",151375,18296.55,222105,0,188564.4,33540.6,3052.5,225157.5,241539.18749999997,262673.86640624993,285657.82971679675,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,25,1,7033000,"011025017033000",{"$f":"VLOOKUP(K368,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","GROEPVERSEKERING PERSONE EL                      ",38311,4494.2299999999996,59736,0,49116.4,10619.6,-1631.1400000000012,58104.86,64962.899999999994,70647.153749999983,76828.779703124979,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,25,1,7034000,"011025017034000",{"$f":"VLOOKUP(K369,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","WVF:  ANDER PERSONEEL                            ",14931,1039.8399999999999,14931,0,11738.08,3192.92,-1113.2400000000002,13817.76,16237.462499999998,17658.240468749995,19203.336509765617,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","DEPRECIATION","DEPRECIATION","E",1,10,25,1,7131000,"011025017131000",{"$f":"VLOOKUP(K370,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","WAARDEVERMINDERING REKEN AARS                    ",10000,0,10000,0,0,10000,null,10000,10000,10000,10000,"ADMIN FEE ","EQUITABLE SHARE","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","REPAIRS AND MAINTENANCE","E",1,10,25,1,7240000,"011025017240000",{"$f":"VLOOKUP(K371,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","MEUBELS EN TOERUSTING                            ",5000,0,0,0,12710,-12710,12710,12710,5000,5000,5000,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,25,1,7510004,"011025017510004",{"$f":"VLOOKUP(K372,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","ADVERTENSIE KOSTE        INLIGTING               ",5000,0,2500,0,0,2500,-2000,500,5000,5000,5000,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONSUMABLES","SUNDRY EXPENSES","E",1,10,25,1,7572000,"011025017572000",{"$f":"VLOOKUP(K373,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","DIVERSE UITGAWES                                 ",8000,0,3000,0,138.5,2861.5,null,3000,8000,8000,8000,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONSUMABLES","SUNDRY EXPENSES","E",1,10,25,1,7574000,"011025017574000",{"$f":"VLOOKUP(K374,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","DRUKWERK EN SKRYFBEHOEFT                         ",15200,605.22,12200,0,7956.16,4243.84,-1000,11200,15200,15200,15200,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,25,1,7588000,"011025017588000",{"$f":"VLOOKUP(K375,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","ELEKTRISITEIT  WATER & S                         ",120000,4721.63,90000,0,74631.94,15368.06,-4000,86000,120000,100000,10000,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONSUMABLES","SUNDRY EXPENSES","E",1,10,25,1,7638000,"011025017638000",{"$f":"VLOOKUP(K376,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","HUISHOUDELIKE UITGAWES                           ",2000,0,700,0,139.99,560.01,null,700,2000,2000,2000,"EQUITABLE SHARE","CHIETA ADMIN","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","SUNDRY EXPENSES","E",1,10,25,1,7701000,"011025017701000",{"$f":"VLOOKUP(K377,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","LEDEGELD & HEFFINGS      SALGA                   ",4000,0,0,0,0,0,null,0,4000,4000,4000,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,25,1,7717000,"011025017717000",{"$f":"VLOOKUP(K378,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","MONSTERS: MELK & WATER                           ",30000,0,30000,0,17323.419999999998,12676.58,null,30000,30000,30000,30000,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,25,1,7717001,"011025017717001",{"$f":"VLOOKUP(K379,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","MONSTERS: VOEDSEL                                ",40000,0,40000,0,23007.1,16992.900000000001,null,40000,40000,40000,40000,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,25,1,7717003,"011025017717003",{"$f":"VLOOKUP(K380,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","MONSTERS:  RIOOL                                 ",5000,0,4000,0,925.96,3074.04,null,4000,4000,4000,4000,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,25,1,7749000,"011025017749000",{"$f":"VLOOKUP(K381,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","ONTHAALKOSTE                                     ",9000,0,1500,0,387,1113,null,1500,1500,1500,1500,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,25,1,7786000,"011025017786000",{"$f":"VLOOKUP(K382,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","AKKOMODASIE ANDER PERSON EEL                     ",100000,1350,70000,0,27890,42110,-35000,35000,50000,70000,70000,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,25,1,7786001,"011025017786001",{"$f":"VLOOKUP(K383,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","DAG TOELAAG ANDER PERSON EEL                     ",22000,0,12000,0,2872.85,9127.15,null,12000,12000,12000,12000,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,25,1,7786003,"011025017786003",{"$f":"VLOOKUP(K384,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","INSEDENTELE UITGAWES AND ER PERSONEEL            ",1000,0,1000,0,158,842,null,1000,1000,1000,1000,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,25,1,7786004,"011025017786004",{"$f":"VLOOKUP(K385,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","REISKOSTE ANDER PERSONEE L                       ",200000,5025.6000000000004,172000,0,103868.64,68131.360000000001,-40000,132000,200000,172000,172000,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","DEVELOPMENT AND TRAINING","E",1,10,25,1,7787000,"011025017787000",{"$f":"VLOOKUP(K386,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","REGISTRASIE & KONGRESGEL                         ",18000,0,18000,0,0,18000,-15000,3000,18000,18000,18000,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Municipal Health Services/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","DEVELOPMENT AND TRAINING","E",1,10,25,1,7787001,{"$f":"CONCATENATE(0,F387,G387,H387,0,I387,J387)","v":"011025017787001"},{"$f":"VLOOKUP(K387,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","LEDEGELD                                         ",16900,0,16900,0,6654.11,10245.89,null,16900,16900,16900,16900,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Municipal Health Services/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,25,1,7824000,"011025017824000",{"$f":"VLOOKUP(K388,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","TELEFOON & POSGELD                               ",70000,7.97,67500,0,42531.85,24968.15,null,67500,75000,67500,67500,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,25,1,7824001,"011025017824001",{"$f":"VLOOKUP(K389,#REF!,4,0)","v":{"$error":"#REF!"}},"HEALTH","EKONOMIESE ONTWIKKELINGS STATEGIE                ",7500,0,0,0,0,0,null,0,null,null,null,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","TRANSFER","WC LG DISASTER INTERN","I",1,10,40,1,5267009,"011040015267009",{"$f":"VLOOKUP(K390,#REF!,4,0)","v":{"$error":"#REF!"}},"Emergency","RAMPBESTUUR TOEKENNING                           ",null,0,-80000,0,-80000,80000,-80000,-80000,null,null,null,"WK INTERN DISASTER",null,null,"Improve and maintain district roads and promote safe roads transport"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,40,1,7010000,"011040017010000",{"$f":"VLOOKUP(K391,#REF!,4,0)","v":{"$error":"#REF!"}},"Emergency","SALARISSE                                        ",945161,73716,932076,0,769378,162698,80000,0,990000,1102325.5068749997,1198778.9887265621,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Emergency Services/Corporate Services","Prevent and minimize the impact of possible disasters and improve public safety in the region","Function:Community and Social Services:Non-core Function:Disaster Management"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,40,1,7010010,"011040017010010",{"$f":"VLOOKUP(K392,#REF!,4,0)","v":{"$error":"#REF!"}},"Emergency","WK LG RAMPBESTUUR INTERN                         ",null,0,80000,0,0,80000,null,932076,0,77160.041718749984,83911.5453691406,null,"WC LG DISASTER INTERN","Manager Emergency Services/Corporate Services","Prevent and minimize the impact of possible disasters and improve public safety in the region","Function:Community and Social Services:Non-core Function:Disaster Management"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,40,1,7011000,"011040017011000",{"$f":"VLOOKUP(K393,#REF!,4,0)","v":{"$error":"#REF!"}},"Emergency","BONUSSE - ANDER PERSONEE L                       ",78763,0,65243,0,65242.17,0.83,null,80000,18372.224999999999,19979.794687499998,21728.026722656246,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Emergency Services/Corporate Services","Prevent and minimize the impact of possible disasters and improve public safety in the region","Function:Community and Social Services:Non-core Function:Disaster Management"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,40,1,7013000,"011040017013000",{"$f":"VLOOKUP(K394,#REF!,4,0)","v":{"$error":"#REF!"}},"Emergency","BEHUISINGSUBSIDIE                                ",20441,1157.77,16894,0,13327.7,3566.3,null,65243,120951.74999999999,131535.02812499998,143044.34308593746,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Emergency Services/Corporate Services","Prevent and minimize the impact of possible disasters and improve public safety in the region","Function:Community and Social Services:Non-core Function:Disaster Management"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,40,1,7014000,"011040017014000",{"$f":"VLOOKUP(K395,#REF!,4,0)","v":{"$error":"#REF!"}},"Emergency","VERVOERTOELAAG                                   ",134460,5212,111220,0,80514.100000000006,30705.9,null,16894,7829.9999999999991,8515.1249999999982,9260.1984374999975,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Emergency Services/Corporate Services","Prevent and minimize the impact of possible disasters and improve public safety in the region","Function:Community and Social Services:Non-core Function:Disaster Management"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,40,1,7027001,"011040017027001",{"$f":"VLOOKUP(K396,#REF!,4,0)","v":{"$error":"#REF!"}},"Emergency","DIVERSE TOELAE ANDER PER SONEEL                  ",10800,450,14000,0,7650,6350,null,111220,7394.9999999999991,8042.0624999999982,8745.7429687499971,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Emergency Services/Corporate Services","Prevent and minimize the impact of possible disasters and improve public safety in the region","Function:Community and Social Services:Non-core Function:Disaster Management"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,40,1,7031000,"011040017031000",{"$f":"VLOOKUP(K397,#REF!,4,0)","v":{"$error":"#REF!"}},"Emergency","PENSIOENFONDSBYDRAES PER SONEEL                  ",156082,8611.02,167773,0,123659.1,44113.9,null,14000,182453.13749999998,198417.78703124996,215779.3433964843,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Emergency Services/Corporate Services","Prevent and minimize the impact of possible disasters and improve public safety in the region","Function:Community and Social Services:Non-core Function:Disaster Management"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,40,1,7032000,"011040017032000",{"$f":"VLOOKUP(K398,#REF!,4,0)","v":{"$error":"#REF!"}},"Emergency","MEDIESEFONDSBYDRAES PERS ONEEL                   ",83986,2901.6,84728,0,58117.95,26610.05,-26000,141773,92141.7,100204.09874999999,108971.95739062499,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Emergency Services/Corporate Services","Prevent and minimize the impact of possible disasters and improve public safety in the region","Function:Community and Social Services:Non-core Function:Disaster Management"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,40,1,7033000,"011040017033000",{"$f":"VLOOKUP(K399,#REF!,4,0)","v":{"$error":"#REF!"}},"Emergency","GROEPVERSEKERING PERSONE EL                      ",83986,1133.75,22090,0,16281.25,5808.75,-20000,64728,24022.874999999996,24022.874999999996,24022.874999999996,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Emergency Services/Corporate Services","Prevent and minimize the impact of possible disasters and improve public safety in the region","Function:Community and Social Services:Non-core Function:Disaster Management"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,40,1,7034000,"011040017034000",{"$f":"VLOOKUP(K400,#REF!,4,0)","v":{"$error":"#REF!"}},"Emergency","WVF:  ANDER PERSONEEL                            ",4672,420.78,4672,0,4277.8900000000003,394.11,-2000,20090,5080.7999999999993,5080.7999999999993,5080.7999999999993,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Emergency Services/Corporate Services","Prevent and minimize the impact of possible disasters and improve public safety in the region","Function:Community and Social Services:Non-core Function:Disaster Management"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","DEPRECIATION","DEPRECIATION","E",1,10,40,1,7130003,"011040017130003",{"$f":"VLOOKUP(K401,#REF!,4,0)","v":{"$error":"#REF!"}},"Emergency","WAARDEVERMINDERING MASJI ENERIE & TOERUSTING     ",100000,0,100000,0,0,100000,null,100000,100000,100000,100000,"EQUITABLE SHARE","RAMMS ADMIN","Manager Emergency Services/Corporate Services","Prevent and minimize the impact of possible disasters and improve public safety in the region","Function:Community and Social Services:Non-core Function:Disaster Management"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","REPAIRS AND MAINTENANCE","E",1,10,40,1,7240000,"011040017240000",{"$f":"VLOOKUP(K402,#REF!,4,0)","v":{"$error":"#REF!"}},"Emergency","MEUBELS EN TOERUSTING                            ",25000,0,25000,0,15791.3,9208.7000000000007,null,25000,25000,25000,25000,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Emergency Services/Corporate Services","Prevent and minimize the impact of possible disasters and improve public safety in the region","Function:Community and Social Services:Non-core Function:Disaster Management"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONSUMABLES","SUNDRY EXPENSES","E",1,10,40,1,7572000,"011040017572000",{"$f":"VLOOKUP(K403,#REF!,4,0)","v":{"$error":"#REF!"}},"Emergency","DIVERSE UITGAWES                                 ",9000,0,1000,850,8039.7,-7889.7,null,1000,1000,1000,1000,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Emergency Services/Corporate Services","Prevent and minimize the impact of possible disasters and improve public safety in the region","Function:Community and Social Services:Non-core Function:Disaster Management"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONSUMABLES","SUNDRY EXPENSES","E",1,10,40,1,7574000,"011040017574000",{"$f":"VLOOKUP(K404,#REF!,4,0)","v":{"$error":"#REF!"}},"Emergency","DRUKWERK EN SKRYFBEHOEFT                         ",3500,0,500,0,397.13,102.87,null,500,500,500,500,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Emergency Services/Corporate Services","Prevent and minimize the impact of possible disasters and improve public safety in the region","Function:Community and Social Services:Non-core Function:Disaster Management"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONSUMABLES","INVENTORY CONSUMED","E",1,10,40,1,7705000,"011040017705000",{"$f":"VLOOKUP(K405,#REF!,4,0)","v":{"$error":"#REF!"}},"Emergency","LOPENDE KOSTE (RSC 35)                           ",32750,2091.67,7750,0,14157.58,-6407.58,null,7750,7750,7750,7750,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Emergency Services/Corporate Services","Prevent and minimize the impact of possible disasters and improve public safety in the region","Function:Community and Social Services:Non-core Function:Disaster Management"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONSUMABLES","SUNDRY EXPENSES","E",1,10,40,1,7705002,"011040017705002",{"$f":"VLOOKUP(K406,#REF!,4,0)","v":{"$error":"#REF!"}},"Emergency","VERBRUIKS ARTIKELS                               ",3800,0,0,0,0,0,null,0,100000,null,null,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Emergency Services/Corporate Services","Prevent and minimize the impact of possible disasters and improve public safety in the region","Function:Community and Social Services:Non-core Function:Disaster Management"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","DEVELOPMENT AND TRAINING","E",1,10,40,1,7756000,"011040017756000",{"$f":"VLOOKUP(K407,#REF!,4,0)","v":{"$error":"#REF!"}},"Emergency","OPLEIDINGSKOSTE                                  ",10000,0,0,0,0,0,null,0,20000,20000,20000,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Emergency Services/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Community and Social Services:Non-core Function:Disaster Management"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,40,1,7774000,"011040017774000",{"$f":"VLOOKUP(K408,#REF!,4,0)","v":{"$error":"#REF!"}},"Emergency","SPYSENIERINGS DIENSTE                            ",4200,0,2200,0,993.34,1206.6600000000001,null,2200,2200,2200,2200,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Emergency Services/Corporate Services","Prevent and minimize the impact of possible disasters and improve public safety in the region","Function:Community and Social Services:Non-core Function:Disaster Management"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,40,1,7785010,"011040017785010",{"$f":"VLOOKUP(K409,#REF!,4,0)","v":{"$error":"#REF!"}},"Emergency","AKKOMODASIE RAMPBESTUUR                          ",42000,0,9000,0,19300,-10300,null,9000,9000,9000,9000,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Emergency Services/Corporate Services","Prevent and minimize the impact of possible disasters and improve public safety in the region","Function:Community and Social Services:Non-core Function:Disaster Management"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,40,1,7785011,"011040017785011",{"$f":"VLOOKUP(K410,#REF!,4,0)","v":{"$error":"#REF!"}},"Emergency","DAGGELD RAMPBESTUUR                              ",2000,0,1000,0,146.58000000000001,853.42,null,1000,1000,1000,1000,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Emergency Services/Corporate Services","Prevent and minimize the impact of possible disasters and improve public safety in the region","Function:Community and Social Services:Non-core Function:Disaster Management"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,40,1,7785013,"011040017785013",{"$f":"VLOOKUP(K411,#REF!,4,0)","v":{"$error":"#REF!"}},"Emergency","INSEDENTELE UITG RAMPBES TUUR                    ",500,0,900,0,434.5,465.5,null,900,900,900,900,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Emergency Services/Corporate Services","Prevent and minimize the impact of possible disasters and improve public safety in the region","Function:Community and Social Services:Non-core Function:Disaster Management"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,40,1,7785014,"011040017785014",{"$f":"VLOOKUP(K412,#REF!,4,0)","v":{"$error":"#REF!"}},"Emergency","REISKOSTE RAMPBESTUUR                            ",109000,0,61000,0,39688.129999999997,21311.87,null,61000,40000,40000,40000,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Emergency Services/Corporate Services","Prevent and minimize the impact of possible disasters and improve public safety in the region","Function:Community and Social Services:Non-core Function:Disaster Management"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,40,1,7786000,"011040017786000",{"$f":"VLOOKUP(K413,#REF!,4,0)","v":{"$error":"#REF!"}},"Emergency","AKKOMODASIE ANDER PERSON EEL                     ",10000,0,30000,1478.26,12320.8,16200.94,null,30000,20000,20000,20000,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Emergency Services/Corporate Services","Prevent and minimize the impact of possible disasters and improve public safety in the region","Function:Community and Social Services:Non-core Function:Disaster Management"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,40,1,7824000,"011040017824000",{"$f":"VLOOKUP(K414,#REF!,4,0)","v":{"$error":"#REF!"}},"Emergency","TELEFOON & POSGELD                               ",5000,-39.04,500,0,3332.5,-2832.5,null,500,500,500,500,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Emergency Services/Corporate Services","Prevent and minimize the impact of possible disasters and improve public safety in the region","Function:Community and Social Services:Non-core Function:Disaster Management"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,40,1,7856001,"011040017856001",{"$f":"VLOOKUP(K415,#REF!,4,0)","v":{"$error":"#REF!"}},"Emergency","VERSEKERINGS PREMIES                             ",11000,0,11000,0,11000,0,null,500,11000,11000,11000,"EQUITABLE SHARE","EQUITABLE SHARE","Manager Emergency Services/Corporate Services","Prevent and minimize the impact of possible disasters and improve public safety in the region","Function:Community and Social Services:Non-core Function:Disaster Management"]
["ROADS","Roads","OTHER INCOME","ROADS INCOME","I",1,10,65,10,5244000,{"$f":"CONCATENATE(0,F416,G416,H416,I416,J416)","v":"011065105244000"},{"$f":"VLOOKUP(K416,#REF!,4,0)","v":{"$error":"#REF!"}},"Income","SUBSIDIE: DEPARTEMENT    VERVOER                 ",-47775000,-8468000,-52100750,0,-45147159.539999999,-6953590.46,2259250,-49841500,-51444000,-54016200,-56717010,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,11,7028000,{"$f":"CONCATENATE(0,F417,G417,H417,I417,J417)","v":"011065117028000"},{"$f":"VLOOKUP(K417,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","ONGEVALLEKOMMISARIS",null,null,null,null,null,null,300000,300000,250000,268750,300000,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,11,7010000,{"$f":"CONCATENATE(0,F418,G418,H418,I418,J418)","v":"011065117010000"},{"$f":"VLOOKUP(K418,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","SALARISSE                                        ",2183440,143197.84,1906742.64,0,1529050.98,377691.66,-91295.979999999981,1815446.66,2000000,2150000,2311250,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,11,7011000,"011065117011000",{"$f":"VLOOKUP(K419,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","BONUSSE - ANDER PERSONEE L                       ",168132,0,157332,0,157312.75,19.25,-19.25,157312.75,169111.20624999999,181794.54671874997,195429.13772265622,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,11,7013000,"011065117013000",{"$f":"VLOOKUP(K420,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","BEHUISINGSUBSIDIE                                ",32650,2688.29,32582.07,0,26882.9,5699.17,-322.59000000000015,32259.48,34678.940999999999,37279.861574999995,40075.851193124996,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,11,7014000,"011065117014000",{"$f":"VLOOKUP(K421,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","VERVOERTOELAAG                                   ",267658,15896.48,238510.13,0,185549.69,52960.44,-21167.480000000003,217342.65,233643.34874999998,251166.59990624996,270004.0948992187,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,11,7015000,"011065117015000",{"$f":"VLOOKUP(K422,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","SELFOONTOELAAG BESTUURDE R                       ",17400,0,0,0,0,0,0,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,11,7019000,"011065117019000",{"$f":"VLOOKUP(K423,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","UNIFORMS / OORKLERE                              ",625000,0,425000,0,354360.44,70639.56,-70639.56,354360.44,380937.473,409507.783475,440220.86723562499,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,11,7021000,"011065117021000",{"$f":"VLOOKUP(K424,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","LANGDIENSBONUSSE                                 ",0,0,60000,0,55944.46,4055.54,-4055.54,55944.46,60140.294499999996,64650.81658749999,69499.62783156248,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,11,7027001,"011065117027001",{"$f":"VLOOKUP(K425,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","DIVERSE TOELAE ANDER PER SONEEL                  ",0,1285,19392,0,15055,4337,-1767,17625,18946.875,20367.890625,21895.482421875,"ROADS",null,null,"Improve and maintain district roads and promote safe roads transport"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,11,7031000,"011065117031000",{"$f":"VLOOKUP(K426,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","PENSIOENFONDSBYDRAES PER SONEEL                  ",null,26353.23,0,0,280955.19,-280955.19,333661.65000000002,333661.65000000002,358686.27374999999,385587.74428124999,414506.82510234375,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,11,7031001,"011065117031001",{"$f":"VLOOKUP(K427,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","PENSIOENFONDS BESTUURDER S                       ",393019,0,350113.07,0,0,350113.07,-350113.07,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,11,7032000,"011065117032000",{"$f":"VLOOKUP(K428,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","MEDIESEFONDSBYDRAES PERS ONEEL                   ",540000,43420.07,481651.43,0,425956.86,55694.57,31145.57,512797,551256.77500000002,592601.03312499996,637046.11060937494,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,11,7033000,"011065117033000",{"$f":"VLOOKUP(K429,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","GROEPVERSEKERING PERSONE EL                      ",29324,2695.44,31977.29,0,26552.2,5425.09,-34.210000000000036,31943.08,34338.811000000002,36914.221825000001,39682.788461874996,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,11,7034000,"011065117034000",{"$f":"VLOOKUP(K430,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","WVF:  ANDER PERSONEEL                            ",10629,873.83,11784.78,0,9421.59,2363.19,-615.53,11169.25,12006.94375,12907.46453125,13875.524371093748,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONTRACTED SERVICES","REPAIRS AND MAINTENANCE","E",1,10,65,11,7215000,"011065117215000",{"$f":"VLOOKUP(K431,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","GEBOUE                                           ",24000,960,73848.14,28725.53,96257.84,-51135.23,null,73848.14,79386.750499999995,85340.756787499995,91741.313546562495,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","REPAIRS AND MAINTENANCE","E",1,10,65,11,7220000,"011065117220000",{"$f":"VLOOKUP(K432,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","GEREEDSKAP EN TOERUSTING                         ",12000,0,12000,0,924.9,11075.1,null,12000,12900,13867.5,14907.5625,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONTRACTED SERVICES","REPAIRS AND MAINTENANCE","E",1,10,65,11,7240000,"011065117240000",{"$f":"VLOOKUP(K433,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","MEUBELS EN TOERUSTING                            ",12000,0,12000,8470.77,4812.3,-1283.07,null,12000,12900,13867.5,14907.5625,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONTRACTED SERVICES","REPAIRS AND MAINTENANCE","E",1,10,65,11,7260000,"011065117260000",{"$f":"VLOOKUP(K434,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","RADIO                                            ",50000,0,50000,0,0,50000,null,50000,53750,57781.25,62114.84375,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,11,7325000,"011065117325000",{"$f":"VLOOKUP(K435,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","AKTUARIELE VERLIESE      VOORDELE                ",0,0,500000,0,0,500000,null,500000,450000,483750,520031.25,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,11,7360000,"011065117360000",{"$f":"VLOOKUP(K436,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","REKENAARDIENSTE/LISENSIE                         ",0,0,200000,0,0,200000,-200000,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,11,7510000,"011065117510000",{"$f":"VLOOKUP(K437,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","ADVERTENSIEKOSTE BEMARKI NG                      ",6000,0,12900,0,9085,3815,null,12900,13867.5,14907.5625,16025.629687499999,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,11,7510003,"011065117510003",{"$f":"VLOOKUP(K438,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","ADVERTENSIE VAKANTE POST E                       ",12000,0,25800,0,0,25800,null,25800,27735,29815.125,32051.259374999998,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,11,7539000,"011065117539000",{"$f":"VLOOKUP(K439,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","BRANDBLUSSER                                     ",3600,0,6744.75,0,30625.1,-23880.35,null,6744.75,7250.6062499999998,7794.4017187499994,8378.9818476562486,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,11,7572000,"011065117572000",{"$f":"VLOOKUP(K440,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","DIVERSE UITGAWES                                 ",12000,0,31002.14,-3079.5,26979.25,7102.39,null,31002.14,33327.300499999998,35826.848037499993,38513.861640312491,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,11,7572008,"011065117572008",{"$f":"VLOOKUP(K441,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","SEKURITEITS DIENSTE                              ",0,0,500000,0,0,500000,null,500000,537500,577812.5,621148.4375,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,11,7574000,"011065117574000",{"$f":"VLOOKUP(K442,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","DRUKWERK EN SKRYFBEHOEFT                         ",180000,11562.5,180000,0,63964.07,116035.93,null,180000,193500,208012.5,223613.4375,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,11,7585000,"011065117585000",{"$f":"VLOOKUP(K443,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","EIENDOMSBELASTING                                ",18802,0,53943.02,0,51102.86,2840.16,null,53943.02,57988.746499999994,62337.902487499989,67013.245174062482,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,11,7588000,"011065117588000",{"$f":"VLOOKUP(K444,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","ELEKTRISITEIT  WATER & S                         ",0,0,0,0,0,0,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,11,7638000,"011065117638000",{"$f":"VLOOKUP(K445,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","HUISHOUDELIKE UITGAWES                           ",18000,0,1696.79,0,3338.97,-1642.18,null,1696.79,1824.0492499999998,1960.8529437499997,2107.9169145312494,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,11,7701000,"011065117701000",{"$f":"VLOOKUP(K446,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","LEDEGELD & HEFFINGS      SALGA                   ",400000,0,460000,0,400000,60000,-60000,400000,400000,400000,400000,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,11,7705000,"011065117705000",{"$f":"VLOOKUP(K447,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","LOPENDE KOSTE (RSC 35)                           ",0,0,0,0,0,0,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,11,7749000,"011065117749000",{"$f":"VLOOKUP(K448,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","ONTHAALKOSTE                                     ",60000,0,7403.69,0,6437.99,965.7,null,7403.69,7958.9667499999996,8555.8892562499987,9197.5809504687477,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONTRACTED SERVICES","DEVELOPMENT AND TRAINING","E",1,10,65,11,7756000,"011065117756000",{"$f":"VLOOKUP(K449,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","OPLEIDINGSKOSTE                                  ",240000,0,20700.11,1650,19897.599999999999,-847.49,null,20700.11,50000,53750,57781.25,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,11,7759000,"011065117759000",{"$f":"VLOOKUP(K450,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","OPLEIDINGSFONDS (MANDATO RY)   SDL               ",0,15401.6,225736.84,0,175834.84,49902,-19098.8,206638.04,222135.89300000001,238796.08497500001,256705.791348125,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","TRAVELLING COSTS","E",1,10,65,11,7785015,"011065117785015",{"$f":"VLOOKUP(K451,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","AKKOMDASIE DIREKT TEGNIE S                       ",18000,0,8576.7000000000007,1800,9165.82,-2389.12,null,8576.7000000000007,9219.9525000000012,9911.4489375000012,10654.807607812501,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","TRAVELLING COSTS","E",1,10,65,11,7785016,"011065117785016",{"$f":"VLOOKUP(K452,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","DAGGELD DIREKT TEGNIES                           ",0,0,0,0,580.29999999999995,-580.29999999999995,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","TRAVELLING COSTS","E",1,10,65,11,7785018,"011065117785018",{"$f":"VLOOKUP(K453,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","TOLL HEK GELD DIREKT TEG NIES                    ",1527,0,253,0,220,33,null,253,271.97499999999997,292.37312499999996,314.30110937499995,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","TRAVELLING COSTS","E",1,10,65,11,7785019,"011065117785019",{"$f":"VLOOKUP(K454,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","REISKOSTE DIREKT TEGNIES                         ",330000,9271.73,59263.17,0,85124.78,-25861.61,null,59263.17,63707.907749999998,68486.000831249999,73622.450893593748,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","TRAVELLING COSTS","E",1,10,65,11,7786000,"011065117786000",{"$f":"VLOOKUP(K455,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","AKKOMODASIE ANDER PERSON EEL                     ",29517,0,154229.21,-4480,159806.79,-1097.58,null,154229.21,165796.40074999997,178231.13080624997,191598.46561671872,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,11,7789000,"011065117789000",{"$f":"VLOOKUP(K456,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","REKENAAR UITGAWES OPEX                           ",24000,2931.18,524000,0,337416.17,186583.83,null,524000,200000,215000,231125,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,11,7824000,"011065117824000",{"$f":"VLOOKUP(K457,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","TELEFOON & POSGELD                               ",168000,1572.41,66932.710000000006,0,91264.46,-24331.75,null,66932.710000000006,71952.663249999998,77349.112993749994,83150.296468281245,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,11,7856001,"011065117856001",{"$f":"VLOOKUP(K458,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","VERSEKERINGS PREMIES                             ",0,0,270250,0,235000,35250,null,270250,290518.75,312307.65625,335730.73046875,"ROADS",null,null,"Improve and maintain district roads and promote safe roads transport"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,11,8013011,"011065118013011",{"$f":"VLOOKUP(K459,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","COVID 19 UITGAWES                                ",null,null,null,null,null,null,null,null,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,11,8061000,"011065118061000",{"$f":"VLOOKUP(K460,#REF!,4,0)","v":{"$error":"#REF!"}},"Indirect","ADMINISTRASIEKOSTE                               ",1273634,519066.67,4837250,0,3776316.7,1060933.3,-153600,4683650,5512000,5925400,6369805,"ROADS",null,null,"Improve and maintain district roads and promote safe roads transport"]
["ROADS","Roads","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,65,12,5454000,"011065125454000",{"$f":"VLOOKUP(K461,#REF!,4,0)","v":{"$error":"#REF!"}},"Workshop","RSC 33:INDIREKTE UITGAWE                         ",null,0,0,0,-990,990,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,12,7010000,"011065127010000",{"$f":"VLOOKUP(K462,#REF!,4,0)","v":{"$error":"#REF!"}},"Workshop","SALARISSE                                        ",2219819,175186.39,2085207.18,0,1697042.02,388165.16,-37792.379999999946,2047414.8,2200970.91,2366043.7282500002,2543497.00786875,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,12,7011000,"011065127011000",{"$f":"VLOOKUP(K463,#REF!,4,0)","v":{"$error":"#REF!"}},"Workshop","BONUSSE - ANDER PERSONEE L                       ",210697,0,163416,0,164415.32999999999,-999.33,999.33,164415.32999999999,176746.47974999997,190002.46573124995,204252.65066109368,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,12,7012000,"011065127012000",{"$f":"VLOOKUP(K464,#REF!,4,0)","v":{"$error":"#REF!"}},"Workshop","OORTYD                                           ",22000,0,27294.16,0,14488.78,12805.38,-12805.38,14488.78,15575.4385,16743.596387499998,17999.366116562498,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,12,7013000,"011065127013000",{"$f":"VLOOKUP(K465,#REF!,4,0)","v":{"$error":"#REF!"}},"Workshop","BEHUISINGSUBSIDIE                                ",60000,3468.81,54559.15,0,42700.26,11858.89,-4921.2699999999995,49637.880000000005,53360.721000000005,57362.775075000005,61664.983205625002,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,12,7014000,"011065127014000",{"$f":"VLOOKUP(K466,#REF!,4,0)","v":{"$error":"#REF!"}},"Workshop","VERVOERTOELAAG                                   ",54000,3796.2,0,0,7592.4,-7592.4,15184.8,15184.8,16323.659999999998,17547.934499999996,18864.029587499994,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,12,7015001,"011065127015001",{"$f":"VLOOKUP(K467,#REF!,4,0)","v":{"$error":"#REF!"}},"Workshop","SELFOON TOELAAG ANDER PE RSONEEL                 ",27000,1350,0,0,17100,-17100,19800,19800,21285,22881.375,24597.478124999998,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,12,7020000,"011065127020000",{"$f":"VLOOKUP(K468,#REF!,4,0)","v":{"$error":"#REF!"}},"Workshop","VERLOFUITBETALING                                ",0,0,34948.730000000003,0,21912.99,13035.74,-13035.74,21912.990000000005,23556.464250000005,25323.199068750004,27222.438998906255,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,12,7021000,"011065127021000",{"$f":"VLOOKUP(K469,#REF!,4,0)","v":{"$error":"#REF!"}},"Workshop","LANGDIENSBONUSSE                                 ",10000,0,10000,0,30993.93,-20993.93,20993.93,30993.93,33318.474750000001,35817.360356249999,38503.662382968745,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,12,7027000,"011065127027000",{"$f":"VLOOKUP(K470,#REF!,4,0)","v":{"$error":"#REF!"}},"Workshop","DIVERSE TOELAE BESTUURDE R                       ",2400,0,7272,0,0,7272,-7272,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,12,7027001,"011065127027001",{"$f":"VLOOKUP(K471,#REF!,4,0)","v":{"$error":"#REF!"}},"Workshop","DIVERSE TOELAE ANDER PER SONEEL                  ",0,0,14544,0,0,14544,-14544,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,12,7031000,"011065127031000",{"$f":"VLOOKUP(K472,#REF!,4,0)","v":{"$error":"#REF!"}},"Workshop","PENSIOENFONDSBYDRAES PER SONEEL                  ",456000,27998.55,356090.21,0,285729.57,70360.639999999999,-14363.54,341726.67000000004,367356.17025000002,394907.88301875,424525.97424515622,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,12,7032000,"011065127032000",{"$f":"VLOOKUP(K473,#REF!,4,0)","v":{"$error":"#REF!"}},"Workshop","MEDIESEFONDSBYDRAES PERS ONEEL                   ",120000,10471.200000000001,98542.87,0,83913.600000000006,14629.27,6313.130000000001,104856,112720.2,121174.215,130262.28112499999,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,12,7033000,"011065127033000",{"$f":"VLOOKUP(K474,#REF!,4,0)","v":{"$error":"#REF!"}},"Workshop","GROEPVERSEKERING PERSONE EL                      ",25200,2282.39,28058.080000000002,0,22534.61,5523.47,-958.69000000000051,27099.39,29131.844249999998,31316.732568749998,33665.487511406245,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,12,7034000,"011065127034000",{"$f":"VLOOKUP(K475,#REF!,4,0)","v":{"$error":"#REF!"}},"Workshop","WVF:  ANDER PERSONEEL                            ",18600,1480.62,18257.16,0,14646.85,3610.31,-649.07000000000016,17608.09,18928.696749999999,20348.349006249999,21874.475181718746,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,12,7588000,"011065127588000",{"$f":"VLOOKUP(K476,#REF!,4,0)","v":{"$error":"#REF!"}},"Workshop","ELEKTRISITEIT  WATER & S                         ",211000,13480.95,161780.99,0,216461.33,-54680.34,null,161780.99,173914.56425,186958.15656874998,200980.01831140622,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,12,7636000,"011065127636000",{"$f":"VLOOKUP(K477,#REF!,4,0)","v":{"$error":"#REF!"}},"Workshop","HERSTEL & INSTANDHOUDING RSC 30                  ",84000,686.42,151588.89000000001,5322.75,205329.53,-59063.39,null,151588.89000000001,162958.05675000002,175179.91100625001,188318.40433171875,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,65,12,7658000,"011065127658000",{"$f":"VLOOKUP(K478,#REF!,4,0)","v":{"$error":"#REF!"}},"Workshop","INDIREKTE UITGAWES       RSC 33                  ",655000,65939.64,199714.42,25735.35,326862.48,-152883.41,null,199714.42,214693.00150000001,230794.9766125,248104.59985843749,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,12,7705000,"011065127705000",{"$f":"VLOOKUP(K479,#REF!,4,0)","v":{"$error":"#REF!"}},"Workshop","LOPENDE KOSTE (RSC 35)                           ",211000,925.66,164418.74,10843.02,201157.85,-47582.13,null,164418.74,176750.14549999998,190006.40641249999,204256.88689343748,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","TRAVELLING COSTS","E",1,10,65,12,7786000,"011065127786000",{"$f":"VLOOKUP(K480,#REF!,4,0)","v":{"$error":"#REF!"}},"Workshop","AKKOMODASIE ANDER PERSON EEL                     ",6000,0,28393.5,0,27057,1336.5,null,28393.5,30523.012499999997,32812.238437499997,35273.156320312497,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","TRAVELLING COSTS","E",1,10,65,12,7786003,"011065127786003",{"$f":"VLOOKUP(K481,#REF!,4,0)","v":{"$error":"#REF!"}},"Workshop","INSEDENTELE UITGAWES AND ER PERSONEEL            ",480,0,0,0,0,0,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,12,7824000,{"$f":"CONCATENATE(0,F482,G482,H482,I482,J482)","v":"011065127824000"},{"$f":"VLOOKUP(K482,#REF!,4,0)","v":{"$error":"#REF!"}},"Workshop","TELEFOON & POSGELD                               ",164000,-244.72,112063.33,0,147403.88,-35340.550000000003,null,112063.33,120468.07974999999,129503.18573124998,139215.92466109371,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,12,7851000,"011065127851000",{"$f":"VLOOKUP(K483,#REF!,4,0)","v":{"$error":"#REF!"}},"Workshop","VERBRUIKBARE ONDERDELE   RSC 32                  ",66000,1235.01,56004.68,177,66291.77,-10464.09,null,56004.68,60205.030999999995,64720.408324999989,69574.438949374991,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,12,7859000,"011065127859000",{"$f":"VLOOKUP(K484,#REF!,4,0)","v":{"$error":"#REF!"}},"Workshop","VERSIENINGSKOSTE (RSC 34                         ",66000,0,22719.87,96627.73,46246.68,-120154.54,null,22719.87,24423.860249999998,26255.649768749998,28224.823501406245,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,12,7867000,"011065127867000",{"$f":"VLOOKUP(K485,#REF!,4,0)","v":{"$error":"#REF!"}},"Workshop","VOORRAAD                                         ",310950,0,52.49,0,-91.36,143.85,null,52.49,56.426749999999998,60.658756249999996,65.208162968749988,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,33,7010000,"011065337010000",{"$f":"VLOOKUP(K486,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","SALARISSE                                        ",1600173,155876,1398432.24,0,1320941.6299999999,77490.61,234261.39,1632693.63,1755145.6522499998,1886781.5761687497,2028290.1943814058,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,33,7010001,"011065337010001",{"$f":"VLOOKUP(K487,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","WAARNEMINGS SALARIS                              ",6000,0,0,0,0,0,0,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,33,7011000,"011065337011000",{"$f":"VLOOKUP(K488,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","BONUSSE - ANDER PERSONEE L                       ",0,0,116000,0,115178.25,821.75,-821.75,115178.25,123816.61874999999,133102.86515624999,143085.58004296874,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,33,7012000,"011065337012000",{"$f":"VLOOKUP(K489,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","OORTYD                                           ",66000,7543.03,22056.78,0,26791.25,-4734.47,19820.53,41877.31,45018.108249999997,48394.466368749992,52024.051346406239,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,33,7013000,"011065337013000",{"$f":"VLOOKUP(K490,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","BEHUISINGSUBSIDIE                                ",18000,4485.12,32900.18,0,33692.68,-792.5,9762.74,42662.92,45862.638999999996,49302.336924999996,53000.012194374991,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,33,7014000,"011065337014000",{"$f":"VLOOKUP(K491,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","VERVOERTOELAAG                                   ",71500,3984.75,0,0,4933.8,-4933.8,12903.3,12903.3,13871.047499999999,14911.376062499998,16029.729267187497,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,33,7015000,"011065337015000",{"$f":"VLOOKUP(K492,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","SELFOONTOELAAG BESTUURDE R                       ",5400,0,0,0,0,0,0,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,33,7019000,"011065337019000",{"$f":"VLOOKUP(K493,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","UNIFORMS / OORKLERE                              ",0,0,1000,0,362.25,637.75,-637.75,362.25,389.41874999999999,418.62515624999997,450.02204296874993,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,33,7020000,"011065337020000",{"$f":"VLOOKUP(K494,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","VERLOFUITBETALING                                ",0,0,0,0,11357,-11357,11357,11357,12208.775,13124.433125,14108.765609374999,"ROADS",null,null,"Improve and maintain district roads and promote safe roads transport"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,33,7021000,"011065337021000",{"$f":"VLOOKUP(K495,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","LANGDIENSBONUSSE                                 ",null,5475.61,0,0,8315.27,-8315.27,19266.489999999998,19266.489999999998,20711.476749999998,22264.837506249998,23934.700319218748,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,33,7027000,"011065337027000",{"$f":"VLOOKUP(K496,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","DIVERSE TOELAE BESTUURDE R                       ",6000,562.5,5302.5,0,4875,427.5,697.5,6000,6450,6933.75,7453.78125,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,33,7031000,"011065337031000",{"$f":"VLOOKUP(K497,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","PENSIOENFONDSBYDRAES PER SONEEL                  ",312692,27558.91,251089.33,0,234599.57,16489.759999999998,38628.06,289717.39,311446.19425,334804.65881875,359915.00823015627,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,33,7032000,"011065337032000",{"$f":"VLOOKUP(K498,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","MEDIESEFONDSBYDRAES PERS ONEEL                   ",30000,4791.45,39605.74,0,41593.800000000003,-1988.06,11570.96,51176.7,55014.952499999992,59141.07393749999,63576.65448281249,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,33,7033000,"011065337033000",{"$f":"VLOOKUP(K499,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","GROEPVERSEKERING PERSONE EL                      ",22104,3229.93,27832.29,0,26706.26,1126.03,5333.83,33166.120000000003,35653.578999999998,38327.597424999993,41202.167231874992,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,33,7034000,"011065337034000",{"$f":"VLOOKUP(K500,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","WVF:  ANDER PERSONEEL                            ",14681,1735.64,16119.3,0,14864.55,1254.75,2216.5300000000002,18335.829999999998,19711.017249999997,21189.343543749997,22778.544309531248,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONTRACTED SERVICES","REPAIRS AND MAINTENANCE","E",1,10,65,33,7215000,"011065337215000",{"$f":"VLOOKUP(K501,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","GEBOUE                                           ",36000,0,36000,0,91.4,35908.6,null,36000,38700,41602.5,44722.6875,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","REPAIRS AND MAINTENANCE","E",1,10,65,33,7220000,"011065337220000",{"$f":"VLOOKUP(K502,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","GEREEDSKAP EN TOERUSTING                         ",26000,0,26000,0,0,26000,null,26000,27950,30046.25,32299.71875,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONTRACTED SERVICES","REPAIRS AND MAINTENANCE","E",1,10,65,33,7240000,"011065337240000",{"$f":"VLOOKUP(K503,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","MEUBELS EN TOERUSTING                            ",6000,0,0,0,0,0,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,33,7574000,"011065337574000",{"$f":"VLOOKUP(K504,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","DRUKWERK EN SKRYFBEHOEFT                         ",1600,0,0,0,0,0,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,33,7636000,"011065337636000",{"$f":"VLOOKUP(K505,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","HERSTEL & INSTANDHOUDING RSC 30                  ",27000,0,31532.02,-16424.419999999998,31010.73,16945.71,null,31532.02,33896.921499999997,36439.190612499995,39172.129908437491,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,33,7638000,"011065337638000",{"$f":"VLOOKUP(K506,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","HUISHOUDELIKE UITGAWES                           ",740,0,0,0,0,0,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,65,33,7658000,"011065337658000",{"$f":"VLOOKUP(K507,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","INDIREKTE UITGAWES       RSC 33                  ",256000,0,256000,0,0,256000,null,256000,275200,295840,318028,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,33,7705000,"011065337705000",{"$f":"VLOOKUP(K508,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","LOPENDE KOSTE (RSC 35)                           ",330000,1966.17,330000,0,122709.53,207290.47,null,330000,354750,381356.25,409957.96875,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","TRAVELLING COSTS","E",1,10,65,33,7786000,"011065337786000",{"$f":"VLOOKUP(K509,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","AKKOMODASIE ANDER PERSON EEL                     ",0,72.73,1811.25,0,2407.73,-596.48,null,1811.25,1947.09375,2093.1257812499998,2250.1102148437499,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,33,7824000,"011065337824000",{"$f":"VLOOKUP(K510,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","TELEFOON & POSGELD                               ",0,-281.05,-2930.8,0,-3503.61,572.80999999999995,null,-2930.8,null,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,33,7851000,"011065337851000",{"$f":"VLOOKUP(K511,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","VERBRUIKBARE ONDERDELE   RSC 32                  ",51000,0,16795.75,-41.76,21944.75,-5107.24,null,16795.75,18055.431249999998,19409.588593749995,20865.307738281244,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,33,7859000,"011065337859000",{"$f":"VLOOKUP(K512,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","VERSIENINGSKOSTE (RSC 34                         ",29000,0,6823.25,0,6485.25,338,null,6823.25,7334.9937499999996,7885.1182812499992,8476.5021523437481,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,33,7867000,"011065337867000",{"$f":"VLOOKUP(K513,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","VOORRAAD                                         ",523194,2845.2,523194,8479.2199999999993,52880.97,461833.81,null,523194,562433.54999999993,604616.06624999992,649962.27121874993,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,34,7010000,"011065347010000",{"$f":"VLOOKUP(K514,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","SALARISSE                                        ",396000,31078.18,337715.54,0,263131.87,74583.67,-12427.309999999998,325288.23,349684.84724999999,375911.21079374995,404104.55160328117,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,34,7010001,"011065347010001",{"$f":"VLOOKUP(K515,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","WAARNEMINGS SALARIS                              ",10000,0,0,0,0,0,0,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,34,7011000,"011065347011000",{"$f":"VLOOKUP(K516,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","BONUSSE - ANDER PERSONEE L                       ",33000,0,29700,0,29685,15,-15,29685,31911.375,34304.728125000001,36877.582734374999,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,34,7012000,"011065347012000",{"$f":"VLOOKUP(K517,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","OORTYD                                           ",22000,3029.04,27467.919999999998,0,23301.85,4166.07,1892.0100000000002,29359.93,31561.924749999998,33929.069106249997,36473.749289218744,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,34,7013000,"011065347013000",{"$f":"VLOOKUP(K518,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","BEHUISINGSUBSIDIE                                ",8400,372.75,3764.78,0,2982,782.78,-37.279999999999973,3727.5,4007.0625,4307.5921874999995,4630.6616015624995,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,34,7020000,"011065347020000",{"$f":"VLOOKUP(K519,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","VERLOFUITBETALING                                ",5000,0,0,0,3912.91,-3912.91,3912.91,3912.91,4206.3782499999998,4521.8566187499991,4860.9958651562492,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,34,7027001,"011065347027001",{"$f":"VLOOKUP(K520,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","DIVERSE TOELAE ANDER PER SONEEL                  ",3600,0,0,0,0,0,0,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,34,7031000,"011065347031000",{"$f":"VLOOKUP(K521,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","PENSIOENFONDSBYDRAES PER SONEEL                  ",84000,5396.58,53967.33,0,42906.239999999998,11061.09,-267.93000000000029,53699.4,57726.854999999996,62056.36912499999,66710.596809374983,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,34,7032000,"011065347032000",{"$f":"VLOOKUP(K522,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","MEDIESEFONDSBYDRAES PERS ONEEL                   ",0,0,0,0,0,0,0,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,34,7033000,"011065347033000",{"$f":"VLOOKUP(K523,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","GROEPVERSEKERING PERSONE EL                      ",4242,710.54,7105.55,0,5649.22,1456.33,-35.25,7070.3,7600.5725000000002,8170.6154374999996,8783.4115953125001,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,34,7034000,"011065347034000",{"$f":"VLOOKUP(K524,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","WVF:  ANDER PERSONEEL                            ",4555,364.2,3857.78,0,3048.32,809.46,-81.060000000000059,3776.7200000000003,4059.9740000000002,4364.4720500000003,4691.8074537499997,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,34,7636000,"011065347636000",{"$f":"VLOOKUP(K525,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","HERSTEL & INSTANDHOUDING RSC 30                  ",110000,0,31123.99,-4824.84,31636.49,4312.34,null,31123.99,33458.289250000002,35967.660943750001,38665.235514531247,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,65,34,7658000,"011065347658000",{"$f":"VLOOKUP(K526,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","INDIREKTE UITGAWES       RSC 33                  ",4800,0,0,0,2479.9299999999998,-2479.9299999999998,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,34,7705000,"011065347705000",{"$f":"VLOOKUP(K527,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","LOPENDE KOSTE (RSC 35)                           ",144000,12550.02,125976.12,0,193910.76,-67934.64,null,125976.12,135424.329,145581.15367499998,156499.74020062498,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,34,7851000,"011065347851000",{"$f":"VLOOKUP(K528,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","VERBRUIKBARE ONDERDELE   RSC 32                  ",77000,0,5924.44,442.75,14906.82,-9425.1299999999992,null,5924.44,6368.7729999999992,6846.4309749999993,7359.9132981249986,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,34,7859000,"011065347859000",{"$f":"VLOOKUP(K529,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","VERSIENINGSKOSTE (RSC 34                         ",44000,0,1448.28,0,9675.2999999999993,-8227.02,null,1448.28,1556.9009999999998,1673.6685749999997,1799.1937181249996,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,34,7867000,"011065347867000",{"$f":"VLOOKUP(K530,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","VOORRAAD                                         ",8400,382.12,5672.95,780,9255.9599999999991,-4363.01,null,5672.95,6098.4212499999994,6555.8028437499988,7047.4880570312489,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,35,7010000,"011065357010000",{"$f":"VLOOKUP(K531,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","SALARISSE                                        ",1354000,137732,1668704.26,0,1289141.3400000001,379562.92,-104098.91999999998,1564605.34,1681950.7405000001,1808097.0460375,1943704.3244903125,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,35,7010001,"011065357010001",{"$f":"VLOOKUP(K532,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","WAARNEMINGS SALARIS                              ",0,0,0,0,0,0,0,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,35,7011000,"011065357011000",{"$f":"VLOOKUP(K533,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","BONUSSE - ANDER PERSONEE L                       ",90320,0,133320,0,133051.5,268.5,-268.5,133051.5,143030.36249999999,153757.63968749999,165289.46266406248,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,35,7012000,"011065357012000",{"$f":"VLOOKUP(K534,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","OORTYD                                           ",42000,1860.75,110416.23,0,67518.880000000005,42897.35,-39175.85,71240.38,76583.408500000005,82327.164137500004,88501.701447812506,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,35,7013000,"011065357013000",{"$f":"VLOOKUP(K535,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","BEHUISINGSUBSIDIE                                ",18400,2092.94,33094.89,0,24044.89,9050,-4864.12,28230.77,30348.07775,32624.183581249999,35070.997349843747,"ROADS",null,null,"Improve and maintain district roads and promote safe roads transport"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,35,7014000,"011065357014000",{"$f":"VLOOKUP(K536,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","VERVOERTOELAAG                                   ",null,949.05,0,0,1898.1,-1898.1,3796.2,3796.2,4080.9149999999995,4386.9836249999989,4716.0073968749984,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,35,7015000,"011065357015000",{"$f":"VLOOKUP(K537,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","SELFOONTOELAAG BESTUURDE R                       ",0,0,0,0,0,0,0,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,35,7020000,"011065357020000",{"$f":"VLOOKUP(K538,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","VERLOFUITBETALING                                ",10000,0,7110.4,0,6915.9,194.5,-194.5,6915.9,7434.5924999999997,7992.1869374999997,8591.6009578124995,"ROADS",null,null,"Improve and maintain district roads and promote safe roads transport"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,35,7021000,"011065357021000",{"$f":"VLOOKUP(K539,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","LANGDIENSBONUSSE                                 ",null,1358,0,0,9631.42,-9631.42,12347.42,12347.42,13273.476499999999,14268.987237499998,15339.161280312497,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,35,7027000,"011065357027000",{"$f":"VLOOKUP(K540,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","DIVERSE TOELAE BESTUURDE R                       ",1200,562.5,2878.5,0,3600,-721.5,1846.5,4725,5079.375,5460.328125,5869.8527343750002,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,35,7027001,"011065357027001",{"$f":"VLOOKUP(K541,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","DIVERSE TOELAE ANDER PER SONEEL                  ",0,0,606,0,300,306,-306,300,322.5,346.6875,372.68906249999998,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,35,7031000,"011065357031000",{"$f":"VLOOKUP(K542,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","PENSIOENFONDSBYDRAES PER SONEEL                  ",210000,24731.29,261364.12,0,212794.82,48569.3,893.27999999999884,262257.40000000002,281926.70500000002,303071.20787500002,325801.54846562503,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,35,7032000,"011065357032000",{"$f":"VLOOKUP(K543,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","MEDIESEFONDSBYDRAES PERS ONEEL                   ",21000,3690.45,6532.68,0,12353.4,-5820.72,13201.619999999999,19734.3,21214.372499999998,22805.450437499996,24515.859220312494,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,35,7033000,"011065357033000",{"$f":"VLOOKUP(K544,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","GROEPVERSEKERING PERSONE EL                      ",14500,2260.59,30067.4,0,23104.49,6962.91,-2441.7299999999996,27625.670000000002,29697.595250000002,31924.914893749999,34319.28351078125,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,35,7034000,"011065357034000",{"$f":"VLOOKUP(K545,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","WVF:  ANDER PERSONEEL                            ",15000,1461.19,18010.580000000002,0,13763.53,4247.05,-1324.67,16685.910000000003,17937.353250000004,19282.654743750005,20728.853849531253,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONTRACTED SERVICES","REPAIRS AND MAINTENANCE","E",1,10,65,35,7215000,{"$f":"CONCATENATE(0,F546,G546,H546,I546,J546)","v":"011065357215000"},{"$f":"VLOOKUP(K546,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","GEBOUE                                           ",22000,0,12000,0,0,12000,null,12000,12900,13867.5,14907.5625,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","REPAIRS AND MAINTENANCE","E",1,10,65,35,7220000,"011065357220000",{"$f":"VLOOKUP(K547,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","GEREEDSKAP EN TOERUSTING                         ",4600,0,4600,0,0,4600,null,4600,4945,5315.875,5714.5656250000002,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,35,7574000,"011065357574000",{"$f":"VLOOKUP(K548,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","DRUKWERK EN SKRYFBEHOEFT                         ",1700,0,0,0,0,0,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,35,7575000,"011065357575000",{"$f":"VLOOKUP(K549,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","DIENSTEKONTRAKTE                                 ",0,0,0,229954,0,-229954,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,35,7636000,"011065357636000",{"$f":"VLOOKUP(K550,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","HERSTEL & INSTANDHOUDING RSC 30                  ",48000,0,13725.84,597.29999999999995,27446.34,-14317.8,null,13725.84,14755.278,15861.923849999999,17051.568138749997,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,35,7638000,"011065357638000",{"$f":"VLOOKUP(K551,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","HUISHOUDELIKE UITGAWES                           ",1450,0,0,0,0,0,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,65,35,7658000,"011065357658000",{"$f":"VLOOKUP(K552,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","INDIREKTE UITGAWES       RSC 33                  ",138000,75222.81,116010.44,0,221275.48,-105265.04,null,116010.44,124711.223,134064.564725,144119.407079375,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,35,7705000,"011065357705000",{"$f":"VLOOKUP(K553,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","LOPENDE KOSTE (RSC 35)                           ",89000,0,130580.4,0,131298.70000000001,-718.3,null,130580.4,140373.93,150901.97474999999,162219.62285624997,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","TRAVELLING COSTS","E",1,10,65,35,7786000,"011065357786000",{"$f":"VLOOKUP(K554,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","AKKOMODASIE ANDER PERSON EEL                     ",22000,0,345,0,460,-115,null,345,370.875,398.69062500000001,428.59242187500001,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,35,7824000,"011065357824000",{"$f":"VLOOKUP(K555,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","TELEFOON & POSGELD                               ",0,-145.78,-879.59,0,-1274.0999999999999,394.51,null,-879.59,null,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,35,7851000,"011065357851000",{"$f":"VLOOKUP(K556,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","VERBRUIKBARE ONDERDELE   RSC 32                  ",28000,0,2146.19,0,6330.43,-4184.24,null,2146.19,2307.15425,2480.1908187499998,2666.2051301562497,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,35,7859000,"011065357859000",{"$f":"VLOOKUP(K557,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","VERSIENINGSKOSTE (RSC 34                         ",8500,0,11830.22,0,10485.15,1345.07,null,11830.22,12717.486499999999,13671.297987499998,14696.645336562498,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,35,7867000,"011065357867000",{"$f":"VLOOKUP(K558,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","VOORRAAD                                         ",926930,5498.35,25683.59,13071.21,30190.3,-17577.919999999998,null,25683.59,27609.859249999998,29680.598693749995,31906.643595781243,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,36,7010000,"011065367010000",{"$f":"VLOOKUP(K559,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","SALARISSE                                        ",288000,34243.300000000003,413181.73,0,349342.61,63839.12,4647.4800000000032,417829.20999999996,449166.40074999991,482853.88080624992,519067.92186671862,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,36,7010001,"011065367010001",{"$f":"VLOOKUP(K560,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","WAARNEMINGS SALARIS                              ",18000,0,0,0,0,0,0,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,36,7011000,"011065367011000",{"$f":"VLOOKUP(K561,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","BONUSSE - ANDER PERSONEE L                       ",24000,0,30500,0,30485,15,-15,30485,32771.375,35229.228125000001,37871.420234375,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,36,7012000,"011065367012000",{"$f":"VLOOKUP(K562,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","OORTYD                                           ",12000,3004.32,30302.81,0,27120.93,3181.88,2826.76,33129.57,35614.287749999996,38285.359331249994,41156.761281093743,"ROADS",null,null,"Improve and maintain district roads and promote safe roads transport"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,36,7020000,"011065367020000",{"$f":"VLOOKUP(K563,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","VERLOFUITBETALING                                ",null,0,0,0,7365.84,-7365.84,7365.84,7365.84,7918.2780000000002,8512.1488499999996,9150.5600137499987,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,36,7021000,"011065367021000",{"$f":"VLOOKUP(K564,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","LANGDIENSBONUSSE                                 ",0,0,0,0,0,0,0,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,36,7031000,"011065367031000",{"$f":"VLOOKUP(K565,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","PENSIOENFONDSBYDRAES PER SONEEL                  ",54000,5753.03,65882.02,0,55626.98,10255.040000000001,1251.0199999999986,67133.040000000008,72168.018000000011,77580.619350000008,83399.165801250012,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,36,7033000,"011065367033000",{"$f":"VLOOKUP(K566,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","GROEPVERSEKERING PERSONE EL                      ",4800,419.04,4631.1899999999996,0,3968.83,662.36,175.72000000000003,4806.91,5167.4282499999999,5554.9853687499999,5971.6092714062497,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,36,7034000,"011065367034000",{"$f":"VLOOKUP(K567,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","WVF:  ANDER PERSONEEL                            ",3684,376.17,4423.78,0,3746.91,676.87,75.470000000000027,4499.25,4836.6937499999995,5199.4457812499995,5589.4042148437493,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,36,7575000,"011065367575000",{"$f":"VLOOKUP(K568,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","DIENSTEKONTRAKTE                                 ",260000,0,0,0,0,0,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,36,7636000,"011065367636000",{"$f":"VLOOKUP(K569,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","HERSTEL & INSTANDHOUDING RSC 30                  ",110000,0,10231.219999999999,351.47,8955.08,924.67,null,10231.219999999999,10998.561499999998,11823.453612499998,12710.212633437497,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,65,36,7658000,"011065367658000",{"$f":"VLOOKUP(K570,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","INDIREKTE UITGAWES       RSC 33                  ",4800,0,113.05,0,98.3,14.75,null,113.05,121.52874999999999,130.64340624999997,140.44166171874997,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,36,7705000,"011065367705000",{"$f":"VLOOKUP(K571,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","LOPENDE KOSTE (RSC 35)                           ",144000,0,83949.25,0,100028.08,-16078.83,null,83949.25,90245.443749999991,97013.85203124999,104289.89093359374,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","TRAVELLING COSTS","E",1,10,65,36,7786000,"011065367786000",{"$f":"VLOOKUP(K572,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","AKKOMODASIE ANDER PERSON EEL                     ",0,0,1499.6,0,1304,195.6,null,1499.6,1612.07,1732.97525,1862.9483937499999,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,36,7851000,"011065367851000",{"$f":"VLOOKUP(K573,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","VERBRUIKBARE ONDERDELE   RSC 32                  ",84000,0,4587.55,0,16642.27,-12054.72,null,4587.55,4931.61625,5301.4874687499996,5699.0990289062493,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,36,7859000,"011065367859000",{"$f":"VLOOKUP(K574,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","VERSIENINGSKOSTE (RSC 34                         ",48000,0,9416.5499999999993,0,10859.69,-1443.14,null,9416.5499999999993,10122.791249999998,10882.000593749997,11698.150638281246,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,36,7867000,"011065367867000",{"$f":"VLOOKUP(K575,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","VOORRAAD                                         ",8400,0,492.2,0,1083.24,-591.04,null,492.2,529.11500000000001,568.79862500000002,611.45852187499997,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,37,7010000,"011065377010000",{"$f":"VLOOKUP(K576,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","SALARISSE                                        ",1098036,83003,1007422.29,0,848891.7,158530.59,7475.4100000000035,1014897.7000000001,1091015.0275000001,1172841.1545625001,1260804.2411546875,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,37,7011000,"011065377011000",{"$f":"VLOOKUP(K577,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","BONUSSE - ANDER PERSONEE L                       ",110000,0,85000,0,84885.75,114.25,-114.25,84885.75,91252.181249999994,98096.09484374999,105453.30195703123,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,37,7012000,"011065377012000",{"$f":"VLOOKUP(K578,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","OORTYD                                           ",6000,1295.82,17802.419999999998,0,15627.11,2175.31,416.32999999999993,18218.75,19585.15625,21054.04296875,22633.09619140625,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,37,7013000,"011065377013000",{"$f":"VLOOKUP(K579,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","BEHUISINGSUBSIDIE                                ",15600,1528.58,18041.29,0,15418.4,2622.89,434.27,18475.560000000001,19861.226999999999,21350.819024999997,22952.130451874997,"ROADS",null,null,"Improve and maintain district roads and promote safe roads transport"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,37,7014000,"011065377014000",{"$f":"VLOOKUP(K580,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","VERVOERTOELAAG                                   ",null,3984.75,0,0,4933.8,-4933.8,12903.3,12903.3,13871.047499999999,14911.376062499998,16029.729267187497,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,37,7015000,"011065377015000",{"$f":"VLOOKUP(K581,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","SELFOONTOELAAG BESTUURDE R                       ",5400,0,0,0,0,0,0,0,0,0,0,"ROADS",null,null,"Improve and maintain district roads and promote safe roads transport"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,37,7020000,"011065377020000",{"$f":"VLOOKUP(K582,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","VERLOFUITBETALING                                ",null,0,0,0,1248.8599999999999,-1248.8599999999999,1248.8599999999999,1248.8599999999999,1342.5244999999998,1443.2138374999997,1551.4548753124996,"ROADS",null,null,"Improve and maintain district roads and promote safe roads transport"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,37,7021000,"011065377021000",{"$f":"VLOOKUP(K583,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","LANGDIENSBONUSSE                                 ",null,1358,0,0,4197.66,-4197.66,6913.66,6913.66,7432.1844999999994,7989.5983374999987,8588.818212812499,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,37,7027000,"011065377027000",{"$f":"VLOOKUP(K584,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","DIVERSE TOELAE BESTUURDE R                       ",1800,562.5,5302.5,0,4875,427.5,697.5,6000,6450,6933.75,7453.78125,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,37,7031000,"011065377031000",{"$f":"VLOOKUP(K585,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","PENSIOENFONDSBYDRAES PER SONEEL                  ",191937,14940.51,182632.22,0,151513.41,31118.81,-1237.7900000000009,181394.43,194999.01224999997,209623.93816874997,225345.73353140621,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,37,7032000,"011065377032000",{"$f":"VLOOKUP(K586,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","MEDIESEFONDSBYDRAES PERS ONEEL                   ",24000,869.25,14483.4,0,10647,3836.4,-2097.9,12385.5,13314.412499999999,14312.993437499998,15386.467945312497,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,37,7033000,"011065377033000",{"$f":"VLOOKUP(K587,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","GROEPVERSEKERING PERSONE EL                      ",7200,846.03,8893.19,0,7977.12,916.07,775.9899999999999,9669.18,10394.3685,11173.946137499999,12011.992097812499,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,37,7034000,"011065377034000",{"$f":"VLOOKUP(K588,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","WVF:  ANDER PERSONEEL                            ",11160,799.29,10831.77,0,8645.41,2186.36,-587.7800000000002,10243.99,11012.28925,11838.210943749998,12726.076764531248,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONTRACTED SERVICES","REPAIRS AND MAINTENANCE","E",1,10,65,37,7215000,"011065377215000",{"$f":"VLOOKUP(K589,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","GEBOUE                                           ",10000,0,10000,0,0,10000,null,10000,10750,11556.25,12422.96875,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,37,7636000,"011065377636000",{"$f":"VLOOKUP(K590,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","HERSTEL & INSTANDHOUDING RSC 30                  ",28000,0,17606.419999999998,-6821,25302.5,-875.08,null,17606.419999999998,18926.901499999996,20346.419112499996,21872.400545937497,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,37,7638000,"011065377638000",{"$f":"VLOOKUP(K591,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","HUISHOUDELIKE UITGAWES                           ",1200,0,0,0,0,0,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,65,37,7658000,"011065377658000",{"$f":"VLOOKUP(K592,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","INDIREKTE UITGAWES       RSC 33                  ",11000,0,2882.66,-594.61,2506.66,970.61,null,2882.66,3098.8594999999996,3331.2739624999995,3581.1195096874994,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,37,7705000,"011065377705000",{"$f":"VLOOKUP(K593,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","LOPENDE KOSTE (RSC 35)                           ",166000,8916,121190.59,473.4,156707.20000000001,-35990.01,null,121190.59,130279.88424999999,140050.87556874999,150554.69123640624,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","TRAVELLING COSTS","E",1,10,65,37,7786000,"011065377786000",{"$f":"VLOOKUP(K594,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","AKKOMODASIE ANDER PERSON EEL                     ",0,72.72,1638.75,0,1657.72,-18.97,null,1638.75,1761.65625,1893.78046875,2035.8140039062498,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,37,7824000,"011065377824000",{"$f":"VLOOKUP(K595,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","TELEFOON & POSGELD                               ",0,0,0,0,0,0,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,37,7851000,"011065377851000",{"$f":"VLOOKUP(K596,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","VERBRUIKBARE ONDERDELE   RSC 32                  ",22000,0,7728,92,6720,916,null,7728,8307.6,8930.67,9600.4702500000003,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,37,7859000,"011065377859000",{"$f":"VLOOKUP(K597,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","VERSIENINGSKOSTE (RSC 34                         ",11000,0,6170.82,0,7219.28,-1048.46,null,6170.82,6633.6314999999995,7131.1538624999994,7665.9904021874991,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,37,7867000,"011065377867000",{"$f":"VLOOKUP(K598,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","VOORRAAD                                         ",309027,11120,4710.6899999999996,4351.8900000000003,21184.51,-20825.71,null,4710.6899999999996,5063.9917499999992,5443.7911312499991,5852.0754660937491,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,38,7010000,"011065387010000",{"$f":"VLOOKUP(K599,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","SALARISSE                                        ",420000,31101,524801.6,0,406609.53,118192.07,-55990.070000000007,468811.52999999997,503972.39474999992,541770.32435624988,582403.09868296864,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,38,7010001,"011065387010001",{"$f":"VLOOKUP(K600,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","WAARNEMINGS SALARIS                              ",24600,0,0,0,0,0,0,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,38,7011000,"011065387011000",{"$f":"VLOOKUP(K601,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","BONUSSE - ANDER PERSONEE L                       ",35000,0,33500,0,33409,91,-91,33409,35914.674999999996,38608.275624999995,41503.896296874991,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,38,7012000,"011065387012000",{"$f":"VLOOKUP(K602,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","OORTYD                                           ",0,1895.49,51001.34,0,35262.83,15738.51,-11947.53,39053.81,41982.845749999993,45131.559181249992,48516.426119843738,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,38,7013000,"011065387013000",{"$f":"VLOOKUP(K603,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","BEHUISINGSUBSIDIE                                ",12600,745.5,5270.69,0,4845.75,424.94,1066.06,6336.75,6812.0062499999995,7322.9067187499995,7872.1247226562491,"ROADS",null,null,"Improve and maintain district roads and promote safe roads transport"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,38,7020000,"011065387020000",{"$f":"VLOOKUP(K604,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","VERLOFUITBETALING                                ",null,0,0,0,4243.68,-4243.68,4243.68,4243.68,4561.9560000000001,4904.1027000000004,5271.9104025000006,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,38,7027001,"011065387027001",{"$f":"VLOOKUP(K605,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","DIVERSE TOELAE ANDER PER SONEEL                  ",0,0,0,0,0,0,0,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,38,7031000,"011065387031000",{"$f":"VLOOKUP(K606,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","PENSIOENFONDSBYDRAES PER SONEEL                  ",90000,5363.46,80426.62,0,63277.04,17149.580000000002,-6422.6600000000017,74003.959999999992,79554.256999999983,85520.826274999985,91934.888245624985,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,38,7033000,"011065387033000",{"$f":"VLOOKUP(K607,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","GROEPVERSEKERING PERSONE EL                      ",8220,419.06,7026.81,0,5900.32,1126.49,-288.37,6738.4400000000005,7243.8230000000003,7787.1097250000003,8371.142954375,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,38,7034000,"011065387034000",{"$f":"VLOOKUP(K608,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","WVF:  ANDER PERSONEEL                            ",5100,373.71,5049.8999999999996,0,4062.89,987.01,-239.59000000000003,4810.3099999999995,5171.0832499999997,5558.9144937499996,5975.833080781249,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,38,7636000,"011065387636000",{"$f":"VLOOKUP(K609,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","HERSTEL & INSTANDHOUDING RSC 30                  ",44000,4402.3999999999996,70180.25,11213.53,74329.210000000006,-15362.49,null,70180.25,75443.768750000003,81102.051406250001,87184.705261718744,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,65,38,7658000,{"$f":"CONCATENATE(0,F610,G610,H610,I610,J610)","v":"011065387658000"},{"$f":"VLOOKUP(K610,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","INDIREKTE UITGAWES       RSC 33                  ",0,0,4299.83,0,3738.98,560.85,null,4299.83,4622.3172500000001,4968.9910437500002,5341.6653720312497,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,38,7705000,"011065387705000",{"$f":"VLOOKUP(K611,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","LOPENDE KOSTE (RSC 35)                           ",165000,13428,215834.5,0,348940.3,-133105.79999999999,null,215834.5,232022.08749999999,249423.74406249999,268130.52486718749,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,38,7824000,"011065387824000",{"$f":"VLOOKUP(K612,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","TELEFOON & POSGELD                               ",0,0,0,0,0,0,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,38,7851000,"011065387851000",{"$f":"VLOOKUP(K613,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","VERBRUIKBARE ONDERDELE   RSC 32                  ",18000,0,9569.92,1343.4,15006.73,-6780.21,null,9569.92,10287.663999999999,11059.238799999999,11888.681709999999,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,38,7859000,"011065387859000",{"$f":"VLOOKUP(K614,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","VERSIENINGSKOSTE (RSC 34                         ",18000,0,14378.2,0,21484.48,-7106.28,null,14378.2,15456.565000000001,16615.807375,17861.992928125001,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,38,7867000,"011065387867000",{"$f":"VLOOKUP(K615,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","VOORRAAD                                         ",10800,0,8030.9,0,9534.42,-1503.52,null,8030.9,8633.2174999999988,9280.7088124999991,9976.7619734374985,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,39,7010000,"011065397010000",{"$f":"VLOOKUP(K616,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","SALARISSE                                        ",1180711,150253,1618531.63,0,1455719.05,162812.57999999999,137693.42000000001,1756225.0499999998,1887941.9287499997,2029537.5734062495,2181752.891411718,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,39,7011000,"011065397011000",{"$f":"VLOOKUP(K617,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","BONUSSE - ANDER PERSONEE L                       ",70918,0,143718,0,143685.10999999999,32.89,-32.89,143685.10999999999,154461.49324999997,166046.10524374997,178499.56313703122,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,39,7012000,"011065397012000",{"$f":"VLOOKUP(K618,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","OORTYD                                           ",18000,8650.57,173812.56,0,128328.53,45484.03,-28182.89,145629.66999999998,156551.89524999997,168293.28739374995,180915.2839482812,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,39,7013000,"011065397013000",{"$f":"VLOOKUP(K619,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","BEHUISINGSUBSIDIE                                ",4800,351.94,4677.37,0,3723.29,954.08,-250.20000000000005,4427.17,4759.2077499999996,5116.1483312499995,5499.859456093749,"ROADS",null,null,"Improve and maintain district roads and promote safe roads transport"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,39,7014000,"011065397014000",{"$f":"VLOOKUP(K620,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","VERVOERTOELAAG                                   ",null,949.05,0,0,1898.1,-1898.1,3796.2,3796.2,4080.9149999999995,4386.9836249999989,4716.0073968749984,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,39,7015000,"011065397015000",{"$f":"VLOOKUP(K621,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","SELFOONTOELAAG BESTUURDE R                       ",5400,562.5,1893.75,0,4350,-2456.25,3581.25,5475,5885.625,6327.046875,6801.5753906249993,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,39,7020000,"011065397020000",{"$f":"VLOOKUP(K622,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","VERLOFUITBETALING                                ",0,0,3878.4,0,4239.68,-361.28,361.28,4239.68,4557.6559999999999,4899.4802,5266.9412149999998,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,39,7021000,"011065397021000",{"$f":"VLOOKUP(K623,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","LANGDIENSBONUSSE                                 ",0,1358,0,0,4197.66,-4197.66,6913.66,6913.66,7432.1844999999994,7989.5983374999987,8588.818212812499,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,39,7027000,"011065397027000",{"$f":"VLOOKUP(K624,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","DIVERSE TOELAE BESTUURDE R                       ",0,0,2499.75,0,0,2499.75,-2499.75,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,39,7031000,"011065397031000",{"$f":"VLOOKUP(K625,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","PENSIOENFONDSBYDRAES PER SONEEL                  ",207354,26693.47,265667.69,0,236524.4,29143.29,24243.65,289911.34000000003,311654.69050000003,335028.79228749999,360155.9517090625,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,39,7032000,"011065397032000",{"$f":"VLOOKUP(K626,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","MEDIESEFONDSBYDRAES PERS ONEEL                   ",0,869.25,6532.68,0,6711,-178.32,1916.82,8449.5,9083.2124999999996,9764.4534374999985,10496.787445312499,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,39,7033000,"011065397033000",{"$f":"VLOOKUP(K627,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","GROEPVERSEKERING PERSONE EL                      ",14400,2712.38,25886.54,0,23452.91,2433.63,2991.13,28877.670000000002,31043.49525,33371.757393749998,35874.639198281249,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,39,7034000,"011065397034000",{"$f":"VLOOKUP(K628,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","WVF:  ANDER PERSONEEL                            ",13800,1629.95,18287.28,0,16195.13,2092.15,1167.75,19455.03,20914.157249999997,22482.719043749996,24168.922972031243,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONTRACTED SERVICES","REPAIRS AND MAINTENANCE","E",1,10,65,39,7215000,"011065397215000",{"$f":"VLOOKUP(K629,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","GEBOUE                                           ",12000,0,12000,0,0,12000,null,12000,12900,13867.5,14907.5625,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","REPAIRS AND MAINTENANCE","E",1,10,65,39,7220000,"011065397220000",{"$f":"VLOOKUP(K630,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","GEREEDSKAP EN TOERUSTING                         ",6000,0,6000,0,0,6000,null,6000,6450,6933.75,7453.78125,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,39,7574000,"011065397574000",{"$f":"VLOOKUP(K631,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","DRUKWERK EN SKRYFBEHOEFT                         ",1200,0,0,0,0,0,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,39,7636000,"011065397636000",{"$f":"VLOOKUP(K632,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","HERSTEL & INSTANDHOUDING RSC 30                  ",44000,1070.77,12374.14,80,13217.24,-923.1,null,12374.14,13302.200499999999,14299.865537499998,15372.355452812497,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,65,39,7658000,"011065397658000",{"$f":"VLOOKUP(K633,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","INDIREKTE UITGAWES       RSC 33                  ",6000,0,1593.61,0,1460.9,132.71,null,1593.61,1713.1307499999998,1841.6155562499998,1979.7367229687497,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,39,7705000,"011065397705000",{"$f":"VLOOKUP(K634,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","LOPENDE KOSTE (RSC 35)                           ",88000,4130.3500000000004,122416.57,1126.0899999999999,194888.41,-73597.929999999993,null,122416.57,131597.81275000001,141467.64870625001,152077.72235921875,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","TRAVELLING COSTS","E",1,10,65,39,7786000,"011065397786000",{"$f":"VLOOKUP(K635,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","AKKOMODASIE ANDER PERSON EEL                     ",0,0,3105,0,2860,245,null,3105,3337.875,3588.2156249999998,3857.3317968749998,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,39,7851000,"011065397851000",{"$f":"VLOOKUP(K636,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","VERBRUIKBARE ONDERDELE   RSC 32                  ",12000,115,6599.85,3854.57,9569,-6823.72,null,6599.85,7094.8387499999999,7626.9516562499994,8198.9730304687491,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,39,7859000,"011065397859000",{"$f":"VLOOKUP(K637,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","VERSIENINGSKOSTE (RSC 34                         ",11994,0,6961.32,0,14030.35,-7069.03,null,6961.32,7483.418999999999,8044.6754249999985,8648.0260818749975,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,39,7867000,"011065397867000",{"$f":"VLOOKUP(K638,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","VOORRAAD                                         ",716517,39982.22,50007.43,9014.77,89246.99,-48254.33,null,50007.43,53757.987249999998,57789.836293749999,62124.074015781247,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,40,7010000,"011065407010000",{"$f":"VLOOKUP(K639,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","SALARISSE                                        ",408000,31323,387061.13,0,319446.42,67614.710000000006,-4968.7100000000064,382092.42,410749.35149999999,441555.55286249996,474672.21932718746,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,40,7010001,"011065407010001",{"$f":"VLOOKUP(K640,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","WAARNEMINGS SALARIS                              ",17564,0,0,0,0,0,0,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,40,7011000,"011065407011000",{"$f":"VLOOKUP(K641,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","BONUSSE - ANDER PERSONEE L                       ",34000,0,30000,0,29071,929,-929,29071,31251.324999999997,33595.174374999995,36114.812453124992,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,40,7012000,"011065407012000",{"$f":"VLOOKUP(K642,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","OORTYD                                           ",0,3171.64,17157.7,0,16209.11,948.59,5394.69,22552.39,24243.819249999997,26062.105693749996,28016.763620781243,"ROADS",null,null,"Improve and maintain district roads and promote safe roads transport"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,40,7020000,"011065407020000",{"$f":"VLOOKUP(K643,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","VERLOFUITBETALING                                ",null,0,0,0,2977.68,-2977.68,2977.68,2977.68,3201.0059999999999,3441.0814499999997,3699.1625587499993,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,40,7021000,"011065407021000",{"$f":"VLOOKUP(K644,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","LANGDIENSBONUSSE                                 ",0,0,0,0,0,0,0,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,40,7031000,"011065407031000",{"$f":"VLOOKUP(K645,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","PENSIOENFONDSBYDRAES PER SONEEL                  ",74400,5286.06,63352.94,0,52436.160000000003,10916.78,-344.65999999999985,63008.28,67733.900999999998,72813.943574999998,78274.989343124995,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,40,7032000,"011065407032000",{"$f":"VLOOKUP(K646,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","MEDIESEFONDSBYDRAES PERS ONEEL                   ",0,0,7278.46,0,3603.2,3675.26,-3675.26,3603.2,3873.4399999999996,4163.9479999999994,4476.244099999999,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,40,7033000,"011065407033000",{"$f":"VLOOKUP(K647,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","GROEPVERSEKERING PERSONE EL                      ",2400,695.97,8341.27,0,6903.9,1437.37,-45.429999999999836,8295.84,8918.0280000000002,9586.8801000000003,10305.896107500001,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,40,7034000,"011065407034000",{"$f":"VLOOKUP(K648,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","WVF:  ANDER PERSONEEL                            ",3780,367.66,4434.95,0,3632.55,802.4,-67.079999999999927,4367.87,4695.4602500000001,5047.6197687499998,5426.1912514062496,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,40,7574000,"011065407574000",{"$f":"VLOOKUP(K649,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","DRUKWERK EN SKRYFBEHOEFT                         ",0,0,0,0,0,0,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,40,7575000,"011065407575000",{"$f":"VLOOKUP(K650,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","DIENSTEKONTRAKTE                                 ",520000,0,0,0,0,0,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,40,7636000,"011065407636000",{"$f":"VLOOKUP(K651,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","HERSTEL & INSTANDHOUDING RSC 30                  ",36000,5466.46,47788.18,1070,71524.61,-24806.43,null,47788.18,51372.2935,55225.215512499999,59367.106675937495,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,65,40,7658000,"011065407658000",{"$f":"VLOOKUP(K652,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","INDIREKTE UITGAWES       RSC 33                  ",12000,0,0,0,570,-570,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,40,7705000,"011065407705000",{"$f":"VLOOKUP(K653,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","LOPENDE KOSTE (RSC 35)                           ",55000,2274.48,50001.49,0,188672.23,-138670.74,null,50001.49,53751.601749999994,57782.971881249992,62116.694772343741,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,40,7851000,"011065407851000",{"$f":"VLOOKUP(K654,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","VERBRUIKBARE ONDERDELE   RSC 32                  ",44000,0,12654.8,26850,26022.49,-40217.69,null,12654.8,13603.909999999998,14624.203249999997,15721.018493749996,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,40,7859000,"011065407859000",{"$f":"VLOOKUP(K655,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","VERSIENINGSKOSTE (RSC 34                         ",22000,0,0,0,5339.82,-5339.82,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,40,7867000,"011065407867000",{"$f":"VLOOKUP(K656,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","VOORRAAD                                         ",6000,0,2817.2,0,3395.88,-578.67999999999995,null,2817.2,3028.49,3255.6267499999994,3499.7987562499993,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,42,7010000,"011065427010000",{"$f":"VLOOKUP(K657,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","SALARISSE                                        ",368147,62542.78,376883.28,0,447953.73,-71070.45,196156.01,573039.29,616017.23675000004,662218.52950625005,711884.91921921878,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,42,7011000,"011065427011000",{"$f":"VLOOKUP(K658,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","BONUSSE - ANDER PERSONEE L                       ",30679,0,30679,0,29981,698,-698,29981,32229.574999999997,34646.793124999997,37245.302609374994,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,42,7012000,"011065427012000",{"$f":"VLOOKUP(K659,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","OORTYD                                           ",12000,2258.2399999999998,26447.759999999998,0,29860.42,-3412.66,7929.1399999999994,34376.899999999994,36955.167499999989,39726.805062499989,42706.315442187486,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,42,7013000,"011065427013000",{"$f":"VLOOKUP(K660,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","BEHUISINGSUBSIDIE                                ",4494,0,0,0,372.75,-372.75,372.75,372.75,400.70625000000001,430.75921875,463.06616015624996,"ROADS",null,null,"Improve and maintain district roads and promote safe roads transport"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,42,7020000,"011065427020000",{"$f":"VLOOKUP(K661,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","VERLOFUITBETALING                                ",null,0,0,0,16390.560000000001,-16390.560000000001,16390.560000000001,16390.560000000001,17619.851999999999,18941.340899999999,20361.941467499997,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,42,7031000,"011065427031000",{"$f":"VLOOKUP(K662,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","PENSIOENFONDSBYDRAES PER SONEEL                  ",66000,11196.18,58685.77,0,73434.06,-14748.29,37140.65,95826.42,103013.40149999999,110739.40661249998,119044.86210843748,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,42,7032000,"011065427032000",{"$f":"VLOOKUP(K663,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","MEDIESEFONDSBYDRAES PERS ONEEL                   ",0,1410.6,10917.7,0,11047.2,-129.5,2950.7,13868.400000000001,14908.53,16026.669750000001,17228.669981250001,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,42,7033000,"011065427033000",{"$f":"VLOOKUP(K664,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","GROEPVERSEKERING PERSONE EL                      ",8250,1276.6600000000001,6131.23,0,8088.84,-1957.61,4510.93,10642.16,11440.322,12298.346149999999,13220.722111249999,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,42,7034000,"011065427034000",{"$f":"VLOOKUP(K665,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","WVF:  ANDER PERSONEEL                            ",3544,701.97,4093.35,0,4954.0200000000004,-860.67,2264.61,6357.96,6834.8069999999998,7347.4175249999998,7898.4738393749994,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,42,7574000,"011065427574000",{"$f":"VLOOKUP(K666,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","DRUKWERK EN SKRYFBEHOEFT                         ",0,0,0,0,0,0,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,42,7636000,"011065427636000",{"$f":"VLOOKUP(K667,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","HERSTEL & INSTANDHOUDING RSC 30                  ",77000,23367.69,20200.849999999999,11972.06,49349.69,-41120.9,null,20200.849999999999,21715.913749999996,23344.607281249995,25095.452827343743,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,65,42,7658000,"011065427658000",{"$f":"VLOOKUP(K668,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","INDIREKTE UITGAWES       RSC 33                  ",0,0,517.5,0,450,67.5,null,517.5,556.3125,598.03593749999993,642.88863281249985,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,42,7705000,"011065427705000",{"$f":"VLOOKUP(K669,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","LOPENDE KOSTE (RSC 35)                           ",165000,0,95282.66,0,136470.73000000001,-41188.07,null,95282.66,102428.85950000001,110111.0239625,118369.35075968748,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","TRAVELLING COSTS","E",1,10,65,42,7786000,"011065427786000",{"$f":"VLOOKUP(K670,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","AKKOMODASIE ANDER PERSON EEL                     ",0,0,0,0,0,0,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,42,7851000,"011065427851000",{"$f":"VLOOKUP(K671,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","VERBRUIKBARE ONDERDELE   RSC 32                  ",21234,0,1159.78,0,9222.2900000000009,-8062.51,null,1159.78,1246.7635,1340.2707625,1440.7910696874999,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,42,7859000,"011065427859000",{"$f":"VLOOKUP(K672,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","VERSIENINGSKOSTE (RSC 34                         ",0,0,7309.47,0,7594.11,-284.64,null,7309.47,7857.6802500000003,8447.0062687499994,9080.5317389062493,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,42,7867000,"011065427867000",{"$f":"VLOOKUP(K673,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","VOORRAAD                                         ",12793,1715,3680.66,0,6423.95,-2743.29,null,3680.66,3956.7094999999995,4253.4627124999988,4572.4724159374982,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,48,7010000,{"$f":"CONCATENATE(0,F674,G674,H674,I674,J674)","v":"011065487010000"},{"$f":"VLOOKUP(K674,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","SALARISSE                                        ",0,0,0,0,0,0,0,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,48,7010001,"011065487010001",{"$f":"VLOOKUP(K675,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","WAARNEMINGS SALARIS                              ",0,0,0,0,0,0,0,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,48,7011000,"011065487011000",{"$f":"VLOOKUP(K676,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","BONUSSE - ANDER PERSONEE L                       ",0,0,0,0,0,0,0,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,48,7013000,"011065487013000",{"$f":"VLOOKUP(K677,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","BEHUISINGSUBSIDIE                                ",0,0,0,0,0,0,0,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,48,7015000,"011065487015000",{"$f":"VLOOKUP(K678,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","SELFOONTOELAAG BESTUURDE R                       ",0,0,0,0,0,0,0,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,48,7636000,"011065487636000",{"$f":"VLOOKUP(K679,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","HERSTEL & INSTANDHOUDING RSC 30                  ",0,0,-3973.83,-176.18,-3455.5,-342.15,null,-3973.83,null,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,48,7705000,"011065487705000",{"$f":"VLOOKUP(K680,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","LOPENDE KOSTE (RSC 35)                           ",0,0,22203.38,0,0,22203.38,null,22203.38,23868.6335,25658.7810125,27583.189588437497,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,48,7859000,"011065487859000",{"$f":"VLOOKUP(K681,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","VERSIENINGSKOSTE (RSC 34                         ",0,0,0,-3150.63,0,3150.63,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,48,7867000,"011065487867000",{"$f":"VLOOKUP(K682,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","VOORRAAD                                         ",0,0,0,-1035,0,1035,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,49,7010000,"011065497010000",{"$f":"VLOOKUP(K683,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","SALARISSE                                        ",340064,26701,392876.45,0,327341.90000000002,65534.55,-12132.550000000003,380743.9,409299.6925,439997.16943750001,472996.95714531251,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,49,7010001,"011065497010001",{"$f":"VLOOKUP(K684,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","WAARNEMINGS SALARIS                              ",10000,0,0,0,0,0,0,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,49,7011000,"011065497011000",{"$f":"VLOOKUP(K685,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","BONUSSE - ANDER PERSONEE L                       ",33000,0,27000,0,26628,372,-372,26628,28625.1,30771.982499999998,33079.881187499996,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,49,7012000,"011065497012000",{"$f":"VLOOKUP(K686,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","OORTYD                                           ",24000,1400.96,17066.25,0,14958.28,2107.9699999999998,693.95000000000027,17760.2,19092.215,20524.131125,22063.440959374999,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,49,7013000,"011065497013000",{"$f":"VLOOKUP(K687,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","BEHUISINGSUBSIDIE                                ",8400,372.75,4517.7299999999996,0,3727.5,790.23,-44.730000000000018,4473,4808.4749999999995,5169.1106249999993,5556.7939218749989,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,49,7020000,"011065497020000",{"$f":"VLOOKUP(K688,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","VERLOFUITBETALING                                ",5000,0,0,0,7843.1,-7843.1,7843.1,7843.1,8431.3325000000004,9063.6824374999997,9743.4586203125,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,49,7027000,"011065497027000",{"$f":"VLOOKUP(K689,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","DIVERSE TOELAE BESTUURDE R                       ",3600,0,0,0,0,0,0,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,49,7031000,"011065497031000",{"$f":"VLOOKUP(K690,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","PENSIOENFONDSBYDRAES PER SONEEL                  ",84010,4718.16,59056.28,0,48682.44,10373.84,-937.52000000000044,58118.759999999995,62477.666999999994,67163.492024999985,72200.753926874982,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,49,7032000,"011065497032000",{"$f":"VLOOKUP(K691,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","MEDIESEFONDSBYDRAES PERS ONEEL                   ",0,2064,15901.44,0,16128,-226.56,4354.5600000000004,20256,21775.200000000001,23408.34,25163.965499999998,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,49,7033000,"011065497033000",{"$f":"VLOOKUP(K692,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","GROEPVERSEKERING PERSONE EL                      ",4242,409.2,3522.25,0,3168.95,353.3,465.09999999999997,3987.35,4286.4012499999999,4607.8813437499994,4953.4724445312495,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,49,7034000,"011065497034000",{"$f":"VLOOKUP(K693,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","WVF:  ANDER PERSONEEL                            ",4565,352.32,4496.3599999999997,0,3796.2,700.16,4.4800000000000182,4500.84,4838.4030000000002,5201.2832250000001,5591.3794668749997,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,49,7636000,"011065497636000",{"$f":"VLOOKUP(K694,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","HERSTEL & INSTANDHOUDING RSC 30                  ",110000,0,2882.25,8596,2506.3000000000002,-8220.0499999999993,null,2882.25,3098.4187499999998,3330.8001562499999,3580.6101679687499,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,65,49,7658000,"011065497658000",{"$f":"VLOOKUP(K695,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","INDIREKTE UITGAWES       RSC 33                  ",4800,0,0,0,0,0,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,49,7705000,"011065497705000",{"$f":"VLOOKUP(K696,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","LOPENDE KOSTE (RSC 35)                           ",144000,0,53328.28,3551.22,83171.16,-33394.1,null,53328.28,57327.900999999998,61627.493574999993,66249.555593124984,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,49,7851000,"011065497851000",{"$f":"VLOOKUP(K697,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","VERBRUIKBARE ONDERDELE   RSC 32                  ",77000,0,4932.67,0,4289.28,643.39,null,4932.67,5302.6202499999999,5700.3167687499999,6127.8405264062494,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,49,7859000,"011065497859000",{"$f":"VLOOKUP(K698,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","VERSIENINGSKOSTE (RSC 34                         ",44000,0,20743.18,0,18037.55,2705.63,null,20743.18,22298.9185,23971.3373875,25769.1876915625,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,49,7867000,"011065497867000",{"$f":"VLOOKUP(K699,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","VOORRAAD                                         ",64336,0,4145.93,450,5435.37,-1739.44,null,4145.93,4456.8747499999999,4791.14035625,5150.4758829687498,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,50,7010000,"011065507010000",{"$f":"VLOOKUP(K700,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","SALARISSE                                        ",431649,38029.879999999997,506689.29,0,407356.8,99332.49,-23272.73000000001,483416.55999999994,519672.80199999991,558648.26214999985,600546.88181124977,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,50,7010001,"011065507010001",{"$f":"VLOOKUP(K701,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","WAARNEMINGS SALARIS                              ",18000,0,0,0,0,0,0,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,50,7011000,"011065507011000",{"$f":"VLOOKUP(K702,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","BONUSSE - ANDER PERSONEE L                       ",39000,0,34000,0,33619,381,-381,33619,36140.424999999996,38850.956874999996,41764.778640624994,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,50,7012000,"011065507012000",{"$f":"VLOOKUP(K703,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","OORTYD                                           ",36000,4236,41968.65,0,37115.4,4853.25,3618.75,45587.4,49006.455000000002,52681.939124999997,56633.084559374998,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,50,7013000,"011065507013000",{"$f":"VLOOKUP(K704,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","BEHUISINGSUBSIDIE                                ",5400,372.75,4517.7299999999996,0,3727.5,790.23,-44.730000000000018,4473,4808.4749999999995,5169.1106249999993,5556.7939218749989,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,50,7020000,"011065507020000",{"$f":"VLOOKUP(K705,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","VERLOFUITBETALING                                ",0,0,0,0,6039.17,-6039.17,6039.17,6039.17,6492.1077500000001,6979.0158312499998,7502.4420185937497,"ROADS",null,null,"Improve and maintain district roads and promote safe roads transport"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,50,7021000,"011065507021000",{"$f":"VLOOKUP(K706,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","LANGDIENSBONUSSE                                 ",null,0,0,0,0,0,0,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,50,7027000,"011065507027000",{"$f":"VLOOKUP(K707,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","DIVERSE TOELAE BESTUURDE R                       ",6000,0,0,0,0,0,0,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,50,7031000,"011065507031000",{"$f":"VLOOKUP(K708,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","PENSIOENFONDSBYDRAES PER SONEEL                  ",75600,6405.28,77631.990000000005,0,64052.800000000003,13579.19,-768.63000000000102,76863.360000000001,82628.111999999994,88825.220399999991,95487.111929999985,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,50,7032000,"011065507032000",{"$f":"VLOOKUP(K709,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","MEDIESEFONDSBYDRAES PERS ONEEL                   ",36000,2901.6,32709.46,0,27799.200000000001,4910.26,892.9399999999996,33602.400000000001,36122.58,38831.773500000003,41744.156512499998,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,50,7033000,"011065507033000",{"$f":"VLOOKUP(K710,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","GROEPVERSEKERING PERSONE EL                      ",3600,212.02,2569.6799999999998,0,2120.1999999999998,449.48,-25.439999999999998,2544.2399999999998,2735.0579999999995,2940.1873499999992,3160.701401249999,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,50,7034000,"011065507034000",{"$f":"VLOOKUP(K711,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","WVF:  ANDER PERSONEEL                            ",4800,388.61,4735.71,0,3895.65,840.06,-62.839999999999918,4672.87,5023.3352500000001,5400.0853937499996,5805.0917982812498,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,50,7636000,"011065507636000",{"$f":"VLOOKUP(K712,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","HERSTEL & INSTANDHOUDING RSC 30                  ",110000,0,19302.37,6262.21,17417.169999999998,-4377.01,null,19302.37,20750.047749999998,22306.301331249997,23979.273931093747,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,65,50,7658000,"011065507658000",{"$f":"VLOOKUP(K713,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","INDIREKTE UITGAWES       RSC 33                  ",4800,0,0,0,1198,-1198,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,50,7705000,"011065507705000",{"$f":"VLOOKUP(K714,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","LOPENDE KOSTE (RSC 35)                           ",144000,0,185488.71,0,263044.74,-77556.03,null,185488.71,180000,193500,208012.5,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,50,7851000,"011065507851000",{"$f":"VLOOKUP(K715,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","VERBRUIKBARE ONDERDELE   RSC 32                  ",84000,0,19617.919999999998,0,21787.31,-2169.39,null,19617.919999999998,20000,21500,23112.5,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,50,7859000,"011065507859000",{"$f":"VLOOKUP(K716,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","VERSIENINGSKOSTE (RSC 34                         ",48000,0,24336.77,0,25116.3,-779.53,null,24336.77,26162.027750000001,28124.17983125,30233.493318593748,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,50,7867000,"011065507867000",{"$f":"VLOOKUP(K717,#REF!,4,0)","v":{"$error":"#REF!"}},"Blading Maintenance","VOORRAAD                                         ",44751,0,3568.65,0,4146.83,-578.17999999999995,null,3568.65,3836.2987499999999,4124.0211562499999,4433.3227429687495,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,51,7010000,"011065517010000",{"$f":"VLOOKUP(K718,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","SALARISSE                                        ",210000,0,399339.86,0,197693,201646.86,-201646.86,197693,212519.97499999998,228458.97312499996,245593.39610937494,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,51,7012000,"011065517012000",{"$f":"VLOOKUP(K719,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","OORTYD                                           ",6000,0,47984.84,0,23754.87,24229.97,-24229.97,23754.869999999995,25536.485249999994,27451.721643749992,29510.600767031239,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,51,7013000,"011065517013000",{"$f":"VLOOKUP(K720,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","BEHUISINGSUBSIDIE                                ",1600,0,2586.65,0,1280.52,1306.1300000000001,-1306.1300000000001,1280.52,1376.559,1479.800925,1590.785994375,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,51,7020000,"011065517020000",{"$f":"VLOOKUP(K721,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","VERLOFUITBETALING                                ",4000,0,11635.2,0,5760,5875.2,-5875.2,5760.0000000000009,6192.0000000000009,6656.4000000000005,7155.63,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,51,7031000,"011065517031000",{"$f":"VLOOKUP(K722,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","PENSIOENFONDSBYDRAES PER SONEEL                  ",26000,0,24456.1,0,12106.98,12349.12,-12349.12,12106.979999999998,13015.003499999997,13991.128762499997,15040.463419687496,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,51,7032000,"011065517032000",{"$f":"VLOOKUP(K723,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","MEDIESEFONDSBYDRAES PERS ONEEL                   ",6000,0,0,0,0,0,0,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,51,7033000,"011065517033000",{"$f":"VLOOKUP(K724,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","GROEPVERSEKERING PERSONE EL                      ",1000,0,2791.72,0,1382.04,1409.68,-1409.68,1382.0399999999997,1485.6929999999998,1597.1199749999996,1716.9039731249995,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,51,7034000,"011065517034000",{"$f":"VLOOKUP(K725,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","WVF:  ANDER PERSONEEL                            ",1200,0,4364.45,0,2160.62,2203.83,-2203.83,2160.62,2322.6664999999998,2496.8664874999995,2684.1314740624994,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","REPAIRS AND MAINTENANCE","E",1,10,65,51,7220000,"011065517220000",{"$f":"VLOOKUP(K726,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","GEREEDSKAP EN TOERUSTING                         ",400,0,400,0,0,400,null,400,430,462.25,496.91874999999999,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,51,7574000,"011065517574000",{"$f":"VLOOKUP(K727,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","DRUKWERK EN SKRYFBEHOEFT                         ",200,0,0,0,0,0,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,51,7636000,"011065517636000",{"$f":"VLOOKUP(K728,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","HERSTEL & INSTANDHOUDING RSC 30                  ",3000,0,1676.93,1908.2,1458.2,-1689.47,null,1676.93,1802.69975,1937.9022312499999,2083.2448985937499,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,51,7638000,"011065517638000",{"$f":"VLOOKUP(K729,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","HUISHOUDELIKE UITGAWES                           ",100,0,0,0,0,0,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,65,51,7658000,"011065517658000",{"$f":"VLOOKUP(K730,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","INDIREKTE UITGAWES       RSC 33                  ",8000,0,343.72,0,298.89,44.83,null,343.72,369.49900000000002,397.21142500000002,427.00228187499999,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,51,7705000,"011065517705000",{"$f":"VLOOKUP(K731,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","LOPENDE KOSTE (RSC 35)                           ",12000,0,30477.27,0,26501.97,3975.3,null,30477.27,32763.06525,35220.295143750001,37861.817279531249,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,51,7851000,"011065517851000",{"$f":"VLOOKUP(K732,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","VERBRUIKBARE ONDERDELE   RSC 32                  ",5000,0,0,0,0,0,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,51,7859000,"011065517859000",{"$f":"VLOOKUP(K733,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","VERSIENINGSKOSTE (RSC 34                         ",1000,0,0,0,0,0,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,51,7867000,"011065517867000",{"$f":"VLOOKUP(K734,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","VOORRAAD                                         ",6900,0,9345.7199999999993,1756.35,8126.71,-537.34,null,9345.7199999999993,10046.648999999999,10800.147674999998,11610.158750624998,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,52,7010000,"011065527010000",{"$f":"VLOOKUP(K735,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","SALARISSE                                        ",800000,0,2681899.7999999998,0,1327673.17,1354226.63,-1354226.63,1327673.17,1427248.6577499998,1534292.3070812498,1649364.2301123433,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,52,7010001,"011065527010001",{"$f":"VLOOKUP(K736,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","WAARNEMINGS SALARIS                              ",1012,0,0,0,0,0,0,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,52,7012000,"011065527012000",{"$f":"VLOOKUP(K737,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","OORTYD                                           ",263250,0,521363.88,0,258100.93,263262.95,-263262.95,258100.93,277458.49974999996,298267.88723124994,320637.97877359367,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,52,7013000,{"$f":"CONCATENATE(0,F738,G738,H738,I738,J738)","v":"011065527013000"},{"$f":"VLOOKUP(K738,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","BEHUISINGSUBSIDIE                                ",9416.25,0,22926.15,0,11349.58,11576.57,-11576.57,11349.580000000002,12200.798500000001,13115.8583875,14099.5477665625,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,52,7014000,"011065527014000",{"$f":"VLOOKUP(K739,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","VERVOERTOELAAG                                   ",9923,0,0,0,0,0,0,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,52,7015001,"011065527015001",{"$f":"VLOOKUP(K740,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","SELFOON TOELAAG ANDER PE RSONEEL                 ",2734,0,0,0,0,0,0,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,52,7020000,"011065527020000",{"$f":"VLOOKUP(K741,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","VERLOFUITBETALING                                ",1013,0,-13140.12,0,-6505.01,-6635.11,6635.11,-6505.0100000000011,null,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,52,7021000,"011065527021000",{"$f":"VLOOKUP(K742,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","LANGDIENSBONUSSE                                 ",2025,0,25,0,0,25,-25,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,52,7027000,"011065527027000",{"$f":"VLOOKUP(K743,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","DIVERSE TOELAE BESTUURDE R                       ",1011.75,0,6060,0,3000,3060,-3060,3000,3225,3466.875,3726.890625,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,52,7031000,"011065527031000",{"$f":"VLOOKUP(K744,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","PENSIOENFONDSBYDRAES PER SONEEL                  ",126935,0,389932.94,0,193036.11,196896.83,-196896.83,193036.11000000002,207513.81825000001,223077.35461874999,239808.15621515622,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,52,7032000,"011065527032000",{"$f":"VLOOKUP(K745,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","MEDIESEFONDSBYDRAES PERS ONEEL                   ",40500,0,71700.710000000006,0,35495.4,36205.31,-36205.31,35495.400000000009,38157.555000000008,41019.371625000007,44095.824496875008,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,52,7033000,"011065527033000",{"$f":"VLOOKUP(K746,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","GROEPVERSEKERING PERSONE EL                      ",13163,0,28569.99,0,14143.56,14426.43,-14426.43,14143.560000000001,15204.327000000001,16344.651525000001,17570.500389375,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,52,7034000,"011065527034000",{"$f":"VLOOKUP(K747,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","WVF:  ANDER PERSONEEL                            ",12150,0,25136.07,0,12443.6,12692.47,-12692.47,12443.6,13376.869999999999,14380.135249999998,15458.645393749997,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,52,7574000,"011065527574000",{"$f":"VLOOKUP(K748,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","DRUKWERK EN SKRYFBEHOEFT                         ",405,0,115,0,100,15,null,115,123.625,132.89687499999999,142.86414062499998,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,52,7575000,"011065527575000",{"$f":"VLOOKUP(K749,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","DIENSTEKONTRAKTE                                 ",90000,0,90000,0,0,90000,null,90000,96750,104006.25,111806.71875,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,52,7636000,"011065527636000",{"$f":"VLOOKUP(K750,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","HERSTEL & INSTANDHOUDING RSC 30                  ",142500,1910.35,142500,4628.54,108658.27,29213.19,null,142500,153187.5,164676.5625,177027.3046875,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,52,7638000,"011065527638000",{"$f":"VLOOKUP(K751,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","HUISHOUDELIKE UITGAWES                           ",405,0,0,0,0,0,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,65,52,7658000,"011065527658000",{"$f":"VLOOKUP(K752,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","INDIREKTE UITGAWES       RSC 33                  ",49500,0,49500,0,1085.3699999999999,48414.63,null,49500,53212.5,57203.4375,61493.6953125,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,52,7705000,"011065527705000",{"$f":"VLOOKUP(K753,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","LOPENDE KOSTE (RSC 35)                           ",573750,0,999939.78,0,869512.85,130426.93,null,999939.78,1074935.2634999999,1155555.4082624998,1242222.0638821872,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONTRACTED SERVICES","DEVELOPMENT AND TRAINING","E",1,10,65,52,7756000,"011065527756000",{"$f":"VLOOKUP(K754,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","OPLEIDINGSKOSTE                                  ",20250,0,0,0,0,0,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","TRAVELLING COSTS","E",1,10,65,52,7786000,"011065527786000",{"$f":"VLOOKUP(K755,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","AKKOMODASIE ANDER PERSON EEL                     ",50625,0,-1150,0,-1000,-150,null,-1150,-1236.25,-1328.96875,-1428.64140625,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,52,7824000,"011065527824000",{"$f":"VLOOKUP(K756,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","TELEFOON & POSGELD                               ",0,0,-454.12,0,-394.89,-59.23,null,-454.12,-488.17899999999997,-524.79242499999998,-564.15185687499991,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,52,7851000,"011065527851000",{"$f":"VLOOKUP(K757,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","VERBRUIKBARE ONDERDELE   RSC 32                  ",133125,0,140124.76,0,121847.62,18277.14,null,140124.76,150634.117,161931.67577499998,174076.55145812497,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,52,7859000,"011065527859000",{"$f":"VLOOKUP(K758,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","VERSIENINGSKOSTE (RSC 34                         ",81000,0,63148.11,19487.02,54911.4,-11250.31,null,63148.11,67884.218249999991,72975.534618749982,78448.699715156225,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,52,7867000,"011065527867000",{"$f":"VLOOKUP(K759,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","VOORRAAD                                         ",403260,0,403260,-365.7,32777.629999999997,370848.07,null,403260,433504.5,466017.33749999997,500968.63781249995,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,53,7010000,"011065537010000",{"$f":"VLOOKUP(K760,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","SALARISSE                                        ",80000,0,111130.3,0,55015,56115.3,-56115.3,55015,59141.125,63576.709374999999,68344.962578124992,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,53,7010001,"011065537010001",{"$f":"VLOOKUP(K761,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","WAARNEMINGS SALARIS                              ",50,0,0,0,0,0,0,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,53,7012000,"011065537012000",{"$f":"VLOOKUP(K762,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","OORTYD                                           ",13000,0,13000,0,2344.92,10655.08,-10655.08,2344.92,2520.7889999999998,2709.8481749999996,2913.0867881249997,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,53,7013000,"011065537013000",{"$f":"VLOOKUP(K763,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","BEHUISINGSUBSIDIE                                ",465,0,465,0,0,465,-465,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,53,7014000,"011065537014000",{"$f":"VLOOKUP(K764,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","VERVOERTOELAAG                                   ",490,0,490,0,0,490,-490,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,53,7015000,"011065537015000",{"$f":"VLOOKUP(K765,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","SELFOONTOELAAG BESTUURDE R                       ",135,0,135,0,0,135,-135,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,53,7020000,"011065537020000",{"$f":"VLOOKUP(K766,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","VERLOFUITBETALING                                ",50,0,50,0,0,50,-50,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,53,7021000,"011065537021000",{"$f":"VLOOKUP(K767,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","LANGDIENSBONUSSE                                 ",100,0,100,0,0,100,-100,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,53,7027000,"011065537027000",{"$f":"VLOOKUP(K768,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","DIVERSE TOELAE BESTUURDE R                       ",50,0,0,0,0,0,0,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,53,7031000,"011065537031000",{"$f":"VLOOKUP(K769,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","PENSIOENFONDSBYDRAES PER SONEEL                  ",10000,0,4511.1899999999996,0,2233.2600000000002,2277.9299999999998,-2277.9299999999998,2233.2599999999998,2400.7544999999996,2580.8110874999993,2774.3719190624993,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,53,7032000,"011065537032000",{"$f":"VLOOKUP(K770,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","MEDIESEFONDSBYDRAES PERS ONEEL                   ",2000,0,0,0,0,0,0,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,53,7033000,"011065537033000",{"$f":"VLOOKUP(K771,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","GROEPVERSEKERING PERSONE EL                      ",650,0,593.96,0,294.04000000000002,299.92,-299.92,294.04000000000002,316.09300000000002,339.79997500000002,365.28497312500002,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,53,7034000,"011065537034000",{"$f":"VLOOKUP(K772,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","WVF:  ANDER PERSONEEL                            ",600,0,1108.4100000000001,0,548.72,559.69000000000005,-559.69000000000005,548.72,589.87400000000002,634.11455000000001,681.67314124999996,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,53,7574000,"011065537574000",{"$f":"VLOOKUP(K773,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","DRUKWERK EN SKRYFBEHOEFT                         ",20,0,0,0,0,0,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,53,7575000,"011065537575000",{"$f":"VLOOKUP(K774,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","DIENSTEKONTRAKTE                                 ",10000,0,10000,0,0,10000,null,10000,10750,11556.25,12422.96875,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,53,7636000,"011065537636000",{"$f":"VLOOKUP(K775,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","HERSTEL & INSTANDHOUDING RSC 30                  ",10000,0,66754.02,-675.05,58046.97,9382.1,null,66754.02,71760.571500000005,77142.614362499997,82928.310439687499,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,53,7638000,"011065537638000",{"$f":"VLOOKUP(K776,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","HUISHOUDELIKE UITGAWES                           ",20,0,0,0,0,0,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,65,53,7658000,"011065537658000",{"$f":"VLOOKUP(K777,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","INDIREKTE UITGAWES       RSC 33                  ",3600,0,1104,0,960,144,null,1104,1186.8,1275.81,1371.4957499999998,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,53,7705000,"011065537705000",{"$f":"VLOOKUP(K778,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","LOPENDE KOSTE (RSC 35)                           ",20000,0,24586.25,0,21379.35,3206.9,null,24586.25,26430.21875,28412.485156249997,30543.421542968747,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONTRACTED SERVICES","DEVELOPMENT AND TRAINING","E",1,10,65,53,7756000,"011065537756000",{"$f":"VLOOKUP(K779,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","OPLEIDINGSKOSTE                                  ",1000,0,0,0,0,0,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","TRAVELLING COSTS","E",1,10,65,53,7786000,"011065537786000",{"$f":"VLOOKUP(K780,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","AKKOMODASIE ANDER PERSON EEL                     ",2500,0,0,0,0,0,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,53,7851000,"011065537851000",{"$f":"VLOOKUP(K781,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","VERBRUIKBARE ONDERDELE   RSC 32                  ",14500,0,29574.32,0,25716.799999999999,3857.52,null,29574.32,31792.393999999997,34176.823549999994,36740.085316249992,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,53,7859000,"011065537859000",{"$f":"VLOOKUP(K782,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","VERSIENINGSKOSTE (RSC 34                         ",4000,0,8096.76,-5382.44,7040.66,6438.54,null,8096.76,8704.0169999999998,9356.8182749999996,10058.579645624999,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,53,7867000,"011065537867000",{"$f":"VLOOKUP(K783,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","VOORRAAD                                         ",380,0,1130.81,-88.8,983.31,236.3,null,1130.81,1215.6207499999998,1306.7923062499997,1404.8017292187496,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,54,7010000,"011065547010000",{"$f":"VLOOKUP(K784,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","SALARISSE                                        ",2400405,369803.27,3048627.55,0,3138475.63,-89848.08,829454.62,3878082.17,4168938.3327499996,4481608.7077062493,4817729.3607842177,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,54,7010001,"011065547010001",{"$f":"VLOOKUP(K785,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","WAARNEMINGS SALARIS                              ",2771,0,2771,0,0,2771,-2771,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,54,7011000,"011065547011000",{"$f":"VLOOKUP(K786,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","BONUSSE - ANDER PERSONEE L                       ",700000,0,700000,0,365159.66,334840.34000000003,-334840.34000000003,365159.66,392546.63449999993,421987.63208749989,453636.70449406235,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,54,7012000,"011065547012000",{"$f":"VLOOKUP(K787,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","OORTYD                                           ",600423,30003.48,686482.9,0,499126.12,187356.78,-127349.82,559133.08000000007,601068.0610000001,646148.16557500011,694609.27799312514,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,54,7013000,"011065547013000",{"$f":"VLOOKUP(K788,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","BEHUISINGSUBSIDIE                                ",25769,1991,24609.279999999999,0,21765.06,2844.22,1137.7800000000002,25747.059999999998,27678.089499999995,29753.946212499992,31985.492178437489,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,54,7014000,"011065547014000",{"$f":"VLOOKUP(K789,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","VERVOERTOELAAG                                   ",27154,5185.95,0,0,15557.85,-15557.85,25929.75,25929.75,27874.481249999997,29965.067343749997,32212.447394531246,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,54,7015000,"011065547015000",{"$f":"VLOOKUP(K790,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","SELFOONTOELAAG BESTUURDE R                       ",7481,0,0,0,150,-150,150,150,161.25,173.34375,186.34453124999999,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,54,7020000,"011065547020000",{"$f":"VLOOKUP(K791,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","VERLOFUITBETALING                                ",2771,0,6140.8,0,42954.3,-36813.5,36813.5,42954.3,46175.872499999998,49639.062937499999,53361.992657812494,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,54,7021000,"011065547021000",{"$f":"VLOOKUP(K792,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","LANGDIENSBONUSSE                                 ",5542,12352.83,11542,0,26164.27,-14622.27,39327.93,50869.93,54685.174749999998,58786.562856249999,63195.555070468748,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,54,7027000,"011065547027000",{"$f":"VLOOKUP(K793,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","DIVERSE TOELAE BESTUURDE R                       ",2770,765,3799.42,0,4545,-745.58,2275.58,6075,6530.625,7020.421875,7546.9535156249995,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,54,7031000,"011065547031000",{"$f":"VLOOKUP(K794,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","PENSIOENFONDSBYDRAES PER SONEEL                  ",554166,66447.58,472137.81,0,504966.14,-32828.33,165723.49,637861.30000000005,685700.89750000008,737128.46481250005,792413.09967343754,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,54,7032000,"011065547032000",{"$f":"VLOOKUP(K795,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","MEDIESEFONDSBYDRAES PERS ONEEL                   ",110833,10635.58,61706.559999999998,0,70841.14,-9134.58,30405.739999999998,92112.299999999988,99020.722499999989,106447.27668749998,114430.82243906247,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,54,7033000,"011065547033000",{"$f":"VLOOKUP(K796,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","GROEPVERSEKERING PERSONE EL                      ",36022,4238.08,30736.639999999999,0,32457.279999999999,-1720.64,10196.799999999999,40933.440000000002,44003.448000000004,47303.706600000005,50851.484595000002,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,54,7034000,"011065547034000",{"$f":"VLOOKUP(K797,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","WVF:  ANDER PERSONEEL                            ",33251,3732.69,32013.51,0,32269.43,-255.92,7721.3,39734.81,42714.920749999997,45918.539806249995,49362.430291718745,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,54,7574000,"011065547574000",{"$f":"VLOOKUP(K798,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","DRUKWERK EN SKRYFBEHOEFT                         ",1108,0,1108,0,0,1108,null,1108,1191.0999999999999,1280.4324999999999,1376.4649374999999,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,54,7575000,"011065547575000",{"$f":"VLOOKUP(K799,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","DIENSTEKONTRAKTE                                 ",43750,0,43750,8142,0,35608,null,43750,47031.25,50558.59375,54350.48828125,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,54,7636000,"011065547636000",{"$f":"VLOOKUP(K800,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","HERSTEL & INSTANDHOUDING RSC 30                  ",310000,121261.58,310000,249514.07,634381.9,-573895.97,null,310000,333250,358243.75,385112.03125,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,54,7638000,"011065547638000",{"$f":"VLOOKUP(K801,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","HUISHOUDELIKE UITGAWES                           ",1108,0,1108,0,296,812,null,1108,1191.0999999999999,1280.4324999999999,1376.4649374999999,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,65,54,7658000,{"$f":"CONCATENATE(0,F802,G802,H802,I802,J802)","v":"011065547658000"},{"$f":"VLOOKUP(K802,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","INDIREKTE UITGAWES       RSC 33                  ",163500,96422.8,201031.45,0,395987.48,-194956.03,null,201031.45,216108.80875,232316.96940624999,249740.74211171872,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,54,7705000,"011065547705000",{"$f":"VLOOKUP(K803,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","LOPENDE KOSTE (RSC 35)                           ",1539583,26994.69,1539583,1585,2011745.79,-473747.79,null,1539583,1655051.7249999999,1779180.6043749999,1912619.1497031248,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONTRACTED SERVICES","DEVELOPMENT AND TRAINING","E",1,10,65,54,7756000,"011065547756000",{"$f":"VLOOKUP(K804,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","OPLEIDINGSKOSTE                                  ",45417,0,45417,0,0,45417,null,45417,48823.275000000001,52485.020624999997,56421.397171874996,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","TRAVELLING COSTS","E",1,10,65,54,7786000,"011065547786000",{"$f":"VLOOKUP(K805,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","AKKOMODASIE ANDER PERSON EEL                     ",118542,0,118542,0,66368.59,52173.41,null,118542,127432.65,136990.09874999998,147264.35615624997,"ROADS",null,null,"Improve and maintain district roads and promote safe roads transport"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,54,7824000,"011065547824000",{"$f":"VLOOKUP(K806,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","TELEFOON & POSGELD                               ",null,-2.29,0,0,-2.29,2.29,null,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,54,7851000,"011065547851000",{"$f":"VLOOKUP(K807,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","VERBRUIKBARE ONDERDELE   RSC 32                  ",367000,11387.89,367000,31930.95,249372.56,85696.49,null,367000,394525,424114.375,455922.953125,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,54,7859000,"011065547859000",{"$f":"VLOOKUP(K808,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","VERSIENINGSKOSTE (RSC 34                         ",181667,0,181667,0,148636.4,33030.6,null,181667,195292.02499999999,209938.92687499998,225684.34639062497,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,54,7867000,"011065547867000",{"$f":"VLOOKUP(K809,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","VOORRAAD                                         ",670654,0,670654,5065.04,115171.98,550416.98,null,670654,720953.04999999993,775024.52874999994,833151.36840624991,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,55,7010000,"011065557010000",{"$f":"VLOOKUP(K810,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","SALARISSE                                        ",1820405,0,1820405,0,0,1820405,-1820405,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,55,7010001,"011065557010001",{"$f":"VLOOKUP(K811,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","WAARNEMINGS SALARIS                              ",2167,0,2167,0,0,2167,-2167,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,55,7012000,"011065557012000",{"$f":"VLOOKUP(K812,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","OORTYD                                           ",563333,0,563333,0,0,563333,-563333,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,55,7013000,"011065557013000",{"$f":"VLOOKUP(K813,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","BEHUISINGSUBSIDIE                                ",20150,0,20150,0,0,20150,-20150,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,55,7014000,"011065557014000",{"$f":"VLOOKUP(K814,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","VERVOERTOELAAG                                   ",21233,0,21233,0,0,21233,-21233,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,55,7015000,"011065557015000",{"$f":"VLOOKUP(K815,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","SELFOONTOELAAG BESTUURDE R                       ",5850,0,5850,0,0,5850,-5850,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,55,7020000,"011065557020000",{"$f":"VLOOKUP(K816,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","VERLOFUITBETALING                                ",2167,0,2167,0,0,2167,-2167,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,55,7021000,"011065557021000",{"$f":"VLOOKUP(K817,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","LANGDIENSBONUSSE                                 ",4333,0,4333,0,0,4333,-4333,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,55,7027000,"011065557027000",{"$f":"VLOOKUP(K818,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","DIVERSE TOELAE BESTUURDE R                       ",2167,0,2167,0,0,2167,-2167,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,55,7031000,"011065557031000",{"$f":"VLOOKUP(K819,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","PENSIOENFONDSBYDRAES PER SONEEL                  ",433333,0,433333,0,0,433333,-433333,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,55,7032000,"011065557032000",{"$f":"VLOOKUP(K820,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","MEDIESEFONDSBYDRAES PERS ONEEL                   ",86667,0,86667,0,0,86667,-86667,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,55,7033000,"011065557033000",{"$f":"VLOOKUP(K821,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","GROEPVERSEKERING PERSONE EL                      ",28167,0,28167,0,0,28167,-28167,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,65,55,7034000,"011065557034000",{"$f":"VLOOKUP(K822,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","WVF:  ANDER PERSONEEL                            ",26000,0,26000,0,0,26000,-26000,0,0,0,0,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","SUNDRY EXPENSES","E",1,10,65,55,7574000,"011065557574000",{"$f":"VLOOKUP(K823,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","DRUKWERK EN SKRYFBEHOEFT                         ",867,0,867,0,0,867,null,867,932.02499999999998,1001.9268749999999,1077.0713906249998,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,55,7636000,"011065557636000",{"$f":"VLOOKUP(K824,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","HERSTEL & INSTANDHOUDING RSC 30                  ",313333,0,313333,0,0,313333,null,313333,336832.97499999998,362095.44812499994,389252.60673437489,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,55,7638000,"011065557638000",{"$f":"VLOOKUP(K825,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","HUISHOUDELIKE UITGAWES                           ",867,0,867,0,0,867,null,867,932.02499999999998,1001.9268749999999,1077.0713906249998,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONTRACTED SERVICES","SUNDRY EXPENSES","E",1,10,65,55,7658000,"011065557658000",{"$f":"VLOOKUP(K826,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","INDIREKTE UITGAWES       RSC 33                  ",156000,0,156000,0,0,156000,null,1560000,1677000,1802775,1937983.125,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,55,7705000,"011065557705000",{"$f":"VLOOKUP(K827,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","LOPENDE KOSTE (RSC 35)                           ",1516667,0,1516667,0,0,1516667,null,1516667,900000,967500,1040062.5,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONTRACTED SERVICES","DEVELOPMENT AND TRAINING","E",1,10,65,55,7756000,"011065557756000",{"$f":"VLOOKUP(K828,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","OPLEIDINGSKOSTE                                  ",43333,0,43333,0,0,43333,null,43333,46582.974999999999,50076.698124999995,53832.450484374989,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","OTHER","TRAVELLING COSTS","E",1,10,65,55,7786000,"011065557786000",{"$f":"VLOOKUP(K829,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","AKKOMODASIE ANDER PERSON EEL                     ",108333,0,108333,0,0,108333,null,108333,116457.97499999999,125192.32312499998,134581.74735937497,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,55,7851000,"011065557851000",{"$f":"VLOOKUP(K830,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","VERBRUIKBARE ONDERDELE   RSC 32                  ",328333,0,328333,0,0,328333,null,328333,352957.97499999998,379429.82312499994,407887.05985937489,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,55,7859000,"011065557859000",{"$f":"VLOOKUP(K831,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","VERSIENINGSKOSTE (RSC 34                         ",173333,0,173333,0,0,173333,null,173333,186332.97500000001,200307.948125,215331.04423437497,"ROADS","ROADS INCOME","Technical Services","Improve and maintain district roads and promote safe roads transport","Function:Road Transport:Core Function:Roads"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,55,7867000,"011065557867000",{"$f":"VLOOKUP(K832,#REF!,4,0)","v":{"$error":"#REF!"}},"Regravel","VOORRAAD                                         ",666061,0,666061,0,0,666061,null,666061,null,0,0,"ROADS",null,null,"Improve and maintain district roads and promote safe roads transport"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,56,7705000,"011065567705000",{"$f":"VLOOKUP(K833,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","LOPENDE KOSTE (RSC 35)                           ",null,641.45000000000005,0,313.2,22144.06,-22457.26,null,0,0,0,0,"ROADS",null,null,"Improve and maintain district roads and promote safe roads transport"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,56,7859000,"011065567859000",{"$f":"VLOOKUP(K834,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","VERSIENINGSKOSTE (RSC 34                         ",null,0,0,6551.19,6551.19,-13102.38,null,0,0,0,0,"ROADS",null,null,"Improve and maintain district roads and promote safe roads transport"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,56,7867000,"011065567867000",{"$f":"VLOOKUP(K835,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","VOORRAAD                                         ",null,94336.13,0,1619,125450.73,-127069.73,null,0,0,0,0,"ROADS",null,null,"Improve and maintain district roads and promote safe roads transport"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,57,7705000,"011065577705000",{"$f":"VLOOKUP(K836,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","LOPENDE KOSTE (RSC 35)                           ",null,2259,0,0,2259,-2259,null,0,0,0,0,"ROADS",null,null,"Improve and maintain district roads and promote safe roads transport"]
["ROADS","Roads","CONSUMABLES","OPERATING COSTS YELLOW FLEET","E",1,10,65,57,7867000,"011065577867000",{"$f":"VLOOKUP(K837,#REF!,4,0)","v":{"$error":"#REF!"}},"Routine Manitenance","VOORRAAD                                         ",null,15387,0,65716.399999999994,15387,-81103.399999999994,null,0,0,0,0,"ROADS","EQUITABLE SHARE","Special Projects/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,80,2,7010000,{"$f":"CONCATENATE(0,F838,G838,H838,0,I838,J838)","v":"011080027010000"},{"$f":"VLOOKUP(K838,#REF!,4,0)","v":{"$error":"#REF!"}},"Special Projects","SALARISSE                                        ",355134,21405,252852,0,212346,40506,null,255156,274292.7,294864.65250000003,20000,"EQUITABLE SHARE","EQUITABLE SHARE","Special Projects/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,80,2,7011000,{"$f":"CONCATENATE(0,F839,G839,H839,0,I839,J839)","v":"011080027011000"},{"$f":"VLOOKUP(K839,#REF!,4,0)","v":{"$error":"#REF!"}},"Special Projects","BONUSSE - ANDER PERSONEE L                       ",29595,0,21595,0,21405,190,2304,21595,23214.625,24955.721874999999,null,"EQUITABLE SHARE","EQUITABLE SHARE","Special Projects/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,80,2,7020000,"011080027020000",{"$f":"VLOOKUP(K840,#REF!,4,0)","v":{"$error":"#REF!"}},"Special Projects","VERLOFUITBETALING                                ",0,0,5000,0,0,5000,null,0,0,0,null,"EQUITABLE SHARE","EQUITABLE SHARE","Special Projects/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,80,2,7031000,"011080027031000",{"$f":"VLOOKUP(K841,#REF!,4,0)","v":{"$error":"#REF!"}},"Special Projects","PENSIOENFONDSBYDRAES PER SONEEL                  ",42396,3852.9,42396,0,38168.28,4227.7200000000012,-5000,45874.080000000002,49314.635999999999,53013.233699999997,null,"EQUITABLE SHARE","EQUITABLE SHARE","Special Projects/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,80,2,7034000,"011080027034000",{"$f":"VLOOKUP(K842,#REF!,4,0)","v":{"$error":"#REF!"}},"Special Projects","WVF:  ANDER PERSONEEL                            ",1785,148.72,1785,0,1487.2,297.8,3478.079999999999,1784.6399999999999,1918.4879999999998,2062.3745999999996,null,"EQUITABLE SHARE","EQUITABLE SHARE","Special Projects/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,80,2,7786000,"011080027786000",{"$f":"VLOOKUP(K843,#REF!,4,0)","v":{"$error":"#REF!"}},"Special Projects","AKKOMODASIE ANDER PERSON EEL                     ",2000,600,2000,0,2550,-550,-0.36000000000001364,2550,2741.25,2946.84375,50000,"EQUITABLE SHARE","EQUITABLE SHARE","Special Projects/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,80,2,7786001,"011080027786001",{"$f":"VLOOKUP(K844,#REF!,4,0)","v":{"$error":"#REF!"}},"Special Projects","DAG TOELAAG ANDER PERSON EEL                     ",250,0,250,0,0,250,550,250,268.75,288.90625,null,"EQUITABLE SHARE","EQUITABLE SHARE","Special Projects/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,80,2,7824000,"011080027824000",{"$f":"VLOOKUP(K845,#REF!,4,0)","v":{"$error":"#REF!"}},"Special Projects","TELEFOON & POSGELD                               ",0,-51.75,0,0,-1136.42,1136.42,null,0,0,0,null,"EQUITABLE SHARE","EPWP GRANT","EPWP/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","TRANSFER","EPWP GRANT","I",1,10,80,3,5277000,"011080035277000",{"$f":"VLOOKUP(K846,#REF!,4,0)","v":{"$error":"#REF!"}},"EPWP","EPWP                                             ",-1231000,0,-1231000,0,-717410.65,-513589.35,null,-1231000,-1262000,null,null,"EPWP","EPWP GRANT","EPWP/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,80,3,7010000,"011080037010000",{"$f":"VLOOKUP(K847,#REF!,4,0)","v":{"$error":"#REF!"}},"EPWP","SALARISSE                                        ",0,0,0,0,-2309.04,2309.04,null,0,1192000,null,null,"EPWP","EPWP GRANT","EPWP/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,80,3,7010006,"011080037010006",{"$f":"VLOOKUP(K848,#REF!,4,0)","v":{"$error":"#REF!"}},"EPWP","DISTRIK PAD ONDERHOUD                            ",119310,5682.26,119310,0,73784.02,45525.98,null,119310,null,null,null,"EPWP","EPWP GRANT","EPWP/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,80,3,7010007,"011080037010007",{"$f":"VLOOKUP(K849,#REF!,4,0)","v":{"$error":"#REF!"}},"EPWP","SKDM GEINTEGREEDE SOSIAL E PROJEK                ",552050,42127.1,552050,0,307858.03000000003,244191.97,null,552050,null,null,null,"EPWP","EPWP GRANT","EPWP/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,80,3,7010008,"011080037010008",{"$f":"VLOOKUP(K850,#REF!,4,0)","v":{"$error":"#REF!"}},"EPWP","SKOONMAAK & VERFRAAI VAN  WYKE                   ",453378,81609.009999999995,453378,0,578606.93999999994,-125228.94,null,453378,null,null,null,"EPWP","EPWP GRANT","EPWP/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,80,3,7010009,"011080037010009",{"$f":"VLOOKUP(K851,#REF!,4,0)","v":{"$error":"#REF!"}},"EPWP","DATA KLERKE                                      ",61262,7787.1,61262,0,82071.839999999997,-20809.84,null,61262,null,null,null,"EPWP","INTEREST","EPWP/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,80,3,7010015,"011080037010015",{"$f":"VLOOKUP(K852,#REF!,4,0)","v":{"$error":"#REF!"}},"EPWP","NUWE EPWP EIE FONDSE                             ",null,58782,300000,0,76122.69,223877.31,null,300000,null,null,null,"EPWP",null,null,"Promote regional, economic development, tourism and growth opportunitie"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,80,3,7020000,"011080037020000",{"$f":"VLOOKUP(K853,#REF!,4,0)","v":{"$error":"#REF!"}},"EPWP","VERLOFUITBETALING                                ",null,0,0,0,4055.04,-4055.04,null,0,12000,null,null,"EPWP","INTEREST","EPWP/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","EMPLOYEE COSTS","EMPLOYEE COSTS","E",1,10,80,3,7034000,"011080037034000",{"$f":"VLOOKUP(K854,#REF!,4,0)","v":{"$error":"#REF!"}},"EPWP","WVF:  ANDER PERSONEEL                            ",12000,0,12000,0,1293.8499999999999,10706.15,null,12000,5000,null,null,"EPWP","EPWP GRANT","EPWP/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,80,3,7034003,"011080037034003",{"$f":"VLOOKUP(K855,#REF!,4,0)","v":{"$error":"#REF!"}},"EPWP","EPWP  DIVERSE UITGAWES                           ",5000,0,5000,0,0,5000,null,5000,20000,null,null,"EPWP","EPWP GRANT","EPWP/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","SUNDRY EXPENSES","E",1,10,80,3,7574000,"011080037574000",{"$f":"VLOOKUP(K856,#REF!,4,0)","v":{"$error":"#REF!"}},"EPWP","DRUKWERK EN SKRYFBEHOEFT                         ",20000,0,20000,0,0,20000,null,20000,20000,null,null,"EPWP","EPWP GRANT","EPWP/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Executive and Council:Core Function:Mayor and Council"]
["ADMIN","CORPORATE AND STRATEGIC SERVICES","OTHER","TRAVELLING COSTS","E",1,10,80,3,7786004,"011080037786004",{"$f":"VLOOKUP(K857,#REF!,4,0)","v":{"$error":"#REF!"}},"EPWP","REISKOSTE ANDER PERSONEE L                       ",20000,0,20000,0,0,20000,null,20000,13000,null,null,"EPWP","ROADS ADMIN FEE","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","Capital","FURNITURE AND EQUIPMENT","CAPITAL ","C",1,10,80,10,8003007,{"$f":"CONCATENATE(0,F858,G858,H858,I858,J858)","v":"011080108003007"},{"$f":"VLOOKUP(K858,#REF!,4,0)","v":{"$error":"#REF!"}},"Capital","OMG GESONDHEID  TOERUS-  TING                    ",13000,0,13000,-2521.7399999999998,2521.7399999999998,13000,null,13000,13000,20000,20000,"ROADS ADMIN","ROADS ADMIN FEE","Municipal Manager/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","Capital","FURNITURE AND EQUIPMENT","CAPITAL ","C",1,10,80,10,8003009,{"$f":"CONCATENATE(0,F859,G859,H859,I859,J859)","v":"011080108003009"},{"$f":"VLOOKUP(K859,#REF!,4,0)","v":{"$error":"#REF!"}},"Capital","MUNISPALE BESTUURDER     MEUBELS & TOERUSTING    ",6000,0,11000,0,0,11000,null,11000,6000,null,null,"ROADS ADMIN","ROADS ADMIN FEE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","Capital","FURNITURE AND EQUIPMENT","CAPITAL ","C",1,10,80,10,8003014,"011080108003014",{"$f":"VLOOKUP(K860,#REF!,4,0)","v":{"$error":"#REF!"}},"Capital","KORPORATIEWE DIENSTE     MEUBELS & TOERUSTING    ",40000,0,20000,0,2979,17021,null,20000,40000,60000,60000,"ROADS ADMIN","ROADS ADMIN FEE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","Capital","COMPUTER EQUIPMENT","CAPITAL ","C",1,10,80,10,8003015,"011080108003015",{"$f":"VLOOKUP(K861,#REF!,4,0)","v":{"$error":"#REF!"}},"Capital","FINANSIES    REKENAAR    TOERUSTING              ",40000,2015,38500,13460,35049.78,-10009.780000000001,null,38500,40000,null,null,"ROADS ADMIN","ROADS ADMIN FEE","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","Capital","FURNITURE AND EQUIPMENT","CAPITAL ","C",1,10,80,10,8003016,"011080108003016",{"$f":"VLOOKUP(K862,#REF!,4,0)","v":{"$error":"#REF!"}},"Capital","OMG GESONDHEID REKLAME   TOERUSTING              ",15000,0,0,0,5129.57,-5129.57,null,0,15000,null,null,"ROADS ADMIN","ROADS ADMIN FEE","Manager Municipal Health Services/Corporate Services","Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","Function:Health:Core Function:Health Services"]
["ADMIN","Capital","COMPUTER EQUIPMENT","CAPITAL ","C",1,10,80,10,8003018,"011080108003018",{"$f":"VLOOKUP(K863,#REF!,4,0)","v":{"$error":"#REF!"}},"Capital","OMG GESONDHEID REKENAAR  TOERUSTING              ",15000,0,15000,0,0,15000,null,15000,15000,null,null,"ROADS ADMIN","ROADS ADMIN FEE","Manager Emergency Services/Corporate Services","Prevent and minimize the impact of possible disasters and improve public safety in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","Capital","FIRE EQUIPMENT","CAPITAL ","C",1,10,80,10,8003020,"011080108003020",{"$f":"VLOOKUP(K864,#REF!,4,0)","v":{"$error":"#REF!"}},"Capital","RAMP BRANDWEER TOERUSTIN G                       ",10000,0,0,0,0,0,null,0,10000,50000,50000,"ROADS ADMIN","ROADS ADMIN FEE","Manager Emergency Services/Corporate Services","Prevent and minimize the impact of possible disasters and improve public safety in the region","Function:Community and Social Services:Non-core Function:Disaster Management"]
["ADMIN","Capital","FIRE EQUIPMENT","CAPITAL ","C",1,10,80,10,8003021,"011080108003021",{"$f":"VLOOKUP(K865,#REF!,4,0)","v":{"$error":"#REF!"}},"Capital","RAMP  HAZMAT & BRANDWEER TOERUSTING              ",395700,0,700,0,0,700,null,700,null,null,null,"ROADS ADMIN","ROADS ADMIN FEE","Strategic Planning/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","Capital","FURNITURE AND EQUIPMENT","CAPITAL ","C",1,10,80,10,8003026,"011080108003026",{"$f":"VLOOKUP(K866,#REF!,4,0)","v":{"$error":"#REF!"}},"Capital","CS MEUBELS & KANTOOR TOE RUSTING STRATEGIES      ",50000,0,40000,0,17493.189999999999,22506.81,null,20000,50000,20000,20000,"ROADS ADMIN","ROADS ADMIN FEE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","Capital","FURNITURE AND EQUIPMENT","CAPITAL ","C",1,10,80,10,8003028,"011080108003028",{"$f":"VLOOKUP(K867,#REF!,4,0)","v":{"$error":"#REF!"}},"Capital","KORPORATIEWE DIENSTE     MEUBELS & TOERUSTING    ",0,0,0,-1799,0,1799,-20000,0,20000,60000,60000,"ROADS ADMIN","ROADS ADMIN FEE","Director: Corporate Service/Corporate Services","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","Capital","COMPUTER EQUIPMENT","CAPITAL ","C",1,10,80,10,8003029,"011080108003029",{"$f":"VLOOKUP(K868,#REF!,4,0)","v":{"$error":"#REF!"}},"Capital","KORORATIEWE DIENSTE      REKENAAR TOERUSTING     ",14000,0,14000,3252.2,0,10747.8,null,14000,51000,null,null,"ROADS ADMIN","ROADS ADMIN FEE","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","Capital","COMPUTER EQUIPMENT","CAPITAL ","C",1,10,80,10,8003034,"011080108003034",{"$f":"VLOOKUP(K869,#REF!,4,0)","v":{"$error":"#REF!"}},"Capital","STRATEGIESE BEPLANNING   REKENAAR TOERUSTING     ",45000,0,25000,0,22260.799999999999,2739.2,null,25000,68000,30000,30000,"ROADS ADMIN","ROADS ADMIN FEE","Strategic Planning/Executive and Council","Promote regional, economic development, tourism and growth opportunitie","Function:Planning and Development:Core Function:Economic Development/Planning"]
["ADMIN","Capital","COMPUTER EQUIPMENT","CAPITAL ","C",1,10,80,10,8003037,"011080108003037",{"$f":"VLOOKUP(K870,#REF!,4,0)","v":{"$error":"#REF!"}},"Capital","STRATEGIESE BEPLANNING   MEUBELS & TOERUSTING    ",5500,0,5500,0,1598.56,3901.44,null,5500,5500,null,null,"ROADS ADMIN","ROADS ADMIN FEE","Manager Human Resource/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Human Resources"]
["ADMIN","Capital","FURNITURE AND EQUIPMENT","CAPITAL ","C",1,10,80,10,8003041,"011080108003041",{"$f":"VLOOKUP(K871,#REF!,4,0)","v":{"$error":"#REF!"}},"Capital","MENSLIKE HULPBRONNE      MEUBELS & TOERUSTING    ",11300,0,11300,10211.959999999999,2724.32,-1636.28,null,12950,11300,20000,20000,"ROADS ADMIN","ROADS ADMIN FEE","Chief Financial Officer/Finance","Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","Function:Finance and Administration:Core Function:Finance"]
["ADMIN","Capital","FURNITURE AND EQUIPMENT","CAPITAL ","C",1,10,80,10,8003048,"011080108003048",{"$f":"VLOOKUP(K872,#REF!,4,0)","v":{"$error":"#REF!"}},"Capital","FURNITURE & EQUIPMENT                            ",20000,0,15000,5669.58,0,9330.42,1650,15000,20000,null,null,"ROADS ADMIN","ROADS ADMIN FEE","Municipal Manager/Municipal Manager","Facilitate good governance principles and effective stakeholder participation","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","Capital","FURNITURE AND EQUIPMENT","CAPITAL ","C",1,10,80,10,8003055,"011080108003055",{"$f":"VLOOKUP(K873,#REF!,4,0)","v":{"$error":"#REF!"}},"Capital","INTERNE OUDIT MEUBELS    EN TOERUSTING           ",25000,0,10000,0,8114.78,1885.22,null,10000,25000,null,null,"ROADS ADMIN","ROADS ADMIN FEE","Labour/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","Capital","FURNITURE AND EQUIPMENT","CAPITAL ","C",1,10,80,10,8003060,"011080108003060",{"$f":"VLOOKUP(K874,#REF!,4,0)","v":{"$error":"#REF!"}},"Capital","REKORDS KANTOOR MEUBELS  EN TOERUSTING           ",18000,0,18000,1039.6099999999999,0,16960.39,null,18000,18000,null,null,"ROADS ADMIN","ROADS ADMIN FEE","Labour/Corporate Services","Build a well capacitated workforce, skilled youth and communities","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","Capital","COMPUTER EQUIPMENT","CAPITAL ","C",1,10,80,10,8003061,"011080108003061",{"$f":"VLOOKUP(K875,#REF!,4,0)","v":{"$error":"#REF!"}},"Capital","ARBEID REKENAARS                                 ",15000,0,0,0,0,0,null,0,15000,null,null,"ROADS ADMIN","ROADS ADMIN FEE","Councillors/Executive and Council","Facilitate good governance principles and effective stakeholder participation","Function:Finance and Administration:Core Function:Administrative and Corporate Support"]
["ADMIN","Capital","FURNITURE AND EQUIPMENT","CAPITAL ","C",1,10,80,10,8003062,"011080108003062",{"$f":"VLOOKUP(K876,#REF!,4,0)","v":{"$error":"#REF!"}},"Capital","KOMMITTEE MEUBELS EN     TOERUSITNG              ",5300,0,5300,426.08,2869.56,2004.36,null,5300,5300,null,null,"ROADS ADMIN","RAMMS SUBSIDY","Municipal Manager/Executive and Council","Improve and maintain district roads and promote safe roads transport","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","Capital","VEHICLE","CAPITAL ","C",1,10,80,10,8003063,"011080108003063",{"$f":"VLOOKUP(K877,#REF!,4,0)","v":{"$error":"#REF!"}},"Capital","RAMMS VOERTUIG                                   ",null,0,700000,0,0,700000,null,700000,null,null,null,"RAMMS","RAMMS SUBSIDY","Municipal Manager/Executive and Council","Improve and maintain district roads and promote safe roads transport","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","Capital","COMPUTER SOFTWARE","CAPITAL ","C",1,10,80,10,8003064,"011080108003064",{"$f":"VLOOKUP(K878,#REF!,4,0)","v":{"$error":"#REF!"}},"Capital","RAMMS SAGTEWARE                                  ",null,0,50000,0,0,50000,null,50000,null,null,null,"RAMMS","RAMMS SUBSIDY","Municipal Manager/Executive and Council","Improve and maintain district roads and promote safe roads transport","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","Capital","FURNITURE AND EQUIPMENT","CAPITAL ","C",1,10,80,10,8003065,"011080108003065",{"$f":"VLOOKUP(K879,#REF!,4,0)","v":{"$error":"#REF!"}},"Capital","RAMMS MEUBELS                                    ",null,0,50000,0,0,50000,null,50000,null,null,null,"RAMMS","RAMMS SUBSIDY","Municipal Manager/Executive and Council","Improve and maintain district roads and promote safe roads transport","Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive"]
["ADMIN","Capital","COMPUTER EQUIPMENT","CAPITAL ","C",1,10,80,10,8003066,"011080108003066",{"$f":"VLOOKUP(K880,#REF!,4,0)","v":{"$error":"#REF!"}},"Capital","RAMMS REKENAAR TOERUSTIN G                       ",null,0,70000,0,0,70000,null,50000,null,null,null,"RAMMS",null,null,"Improve and maintain district roads and promote safe roads transport"]

{"sheet":"SA36","index":62,"n_rows":52,"n_cols":17,"rows_kept":52,"cut":false,"hidden":false,"merged":[[1,12,1,13],[1,14,1,16]]}
["Choose name from list - Supporting Table SA36 Detailed capital budget"]
["R thousand",null,null,null,null,null,null,null,null,null,null,null,null,null,"2020/21 Medium Term Revenue & Expenditure Framework"]
["Function","Project Description","Project Number","Type","MTSF Service Outcome","IUDF","Own Strategic Objectives","Asset Class","Asset Sub-Class","Ward Location","GPS Longitude","GPS Lattitude","Audited Outcome    2018/19","Current Year 2019/20        Full Year Forecast","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Parent municipality:"]
["List all capital projects grouped by Function"]
[]
["Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive","OMG GESONDHEID  TOERUS-  TING                    ",null,null,null,null,"Facilitate good governance principles and effective stakeholder participation","FURNITURE AND EQUIPMENT",null,null,null,null,null,null,13000,20000,20000]
["Function:Finance and Administration:Core Function:Administrative and Corporate Support","MUNISPALE BESTUURDER     MEUBELS & TOERUSTING    ",null,null,null,null,"Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","FURNITURE AND EQUIPMENT",null,null,null,null,null,null,6000]
["Function:Finance and Administration:Core Function:Finance","KORPORATIEWE DIENSTE     MEUBELS & TOERUSTING    ",null,null,null,null,"Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","FURNITURE AND EQUIPMENT",null,null,null,null,null,null,40000,60000,60000]
["Function:Health:Core Function:Health Services","FINANSIES    REKENAAR    TOERUSTING              ",null,null,null,null,"Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","COMPUTER EQUIPMENT",null,null,null,null,null,null,40000]
["Function:Health:Core Function:Health Services","OMG GESONDHEID REKLAME   TOERUSTING              ",null,null,null,null,"Promote safe, healthy and socially stable communities through the provision of a sustainable environmental health service","FURNITURE AND EQUIPMENT",null,null,null,null,null,null,15000]
["Function:Finance and Administration:Core Function:Administrative and Corporate Support","OMG GESONDHEID REKENAAR  TOERUSTING              ",null,null,null,null,"Prevent and minimize the impact of possible disasters and improve public safety in the region","COMPUTER EQUIPMENT",null,null,null,null,null,null,15000]
["Function:Community and Social Services:Non-core Function:Disaster Management","RAMP BRANDWEER TOERUSTIN G                       ",null,null,null,null,"Prevent and minimize the impact of possible disasters and improve public safety in the region","FIRE EQUIPMENT",null,null,null,null,null,null,10000,50000,50000]
["Function:Finance and Administration:Core Function:Administrative and Corporate Support","CS MEUBELS & KANTOOR TOE RUSTING STRATEGIES      ",null,null,null,null,"Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","FURNITURE AND EQUIPMENT",null,null,null,null,null,null,50000,20000,20000]
["Function:Finance and Administration:Core Function:Administrative and Corporate Support","KORPORATIEWE DIENSTE     MEUBELS & TOERUSTING    ",null,null,null,null,"Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","FURNITURE AND EQUIPMENT",null,null,null,null,null,null,20000,60000,60000]
["Function:Planning and Development:Core Function:Economic Development/Planning","KORORATIEWE DIENSTE      REKENAAR TOERUSTING     ",null,null,null,null,"Promote regional, economic development, tourism and growth opportunitie","COMPUTER EQUIPMENT",null,null,null,null,null,null,51000]
["Function:Planning and Development:Core Function:Economic Development/Planning","STRATEGIESE BEPLANNING   REKENAAR TOERUSTING     ",null,null,null,null,"Promote regional, economic development, tourism and growth opportunitie","COMPUTER EQUIPMENT",null,null,null,null,null,null,68000,30000,30000]
["Function:Finance and Administration:Core Function:Human Resources","STRATEGIESE BEPLANNING   MEUBELS & TOERUSTING    ",null,null,null,null,"Build a well capacitated workforce, skilled youth and communities","COMPUTER EQUIPMENT",null,null,null,null,null,null,5500]
["Function:Finance and Administration:Core Function:Finance","MENSLIKE HULPBRONNE      MEUBELS & TOERUSTING    ",null,null,null,null,"Deliver a sound and effective administrative and financial service to achieve sustainability and viability in the region","FURNITURE AND EQUIPMENT",null,null,null,null,null,null,11300,20000,20000]
["Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive","FURNITURE & EQUIPMENT                            ",null,null,null,null,"Facilitate good governance principles and effective stakeholder participation","FURNITURE AND EQUIPMENT",null,null,null,null,null,null,20000]
["Function:Finance and Administration:Core Function:Administrative and Corporate Support","INTERNE OUDIT MEUBELS    EN TOERUSTING           ",null,null,null,null,"Build a well capacitated workforce, skilled youth and communities","FURNITURE AND EQUIPMENT",null,null,null,null,null,null,25000]
["Function:Finance and Administration:Core Function:Administrative and Corporate Support","REKORDS KANTOOR MEUBELS  EN TOERUSTING           ",null,null,null,null,"Build a well capacitated workforce, skilled youth and communities","FURNITURE AND EQUIPMENT",null,null,null,null,null,null,18000]
["Function:Finance and Administration:Core Function:Administrative and Corporate Support","ARBEID REKENAARS                                 ",null,null,null,null,"Facilitate good governance principles and effective stakeholder participation","COMPUTER EQUIPMENT",null,null,null,null,null,null,15000]
["Function:Executive and Council:Core Function:Municipal Manager, Town Secretary and Chief Executive","KOMMITTEE MEUBELS EN     TOERUSITNG              ",null,null,null,null,"Improve and maintain district roads and promote safe roads transport","FURNITURE AND EQUIPMENT",null,null,null,null,null,null,5300]
[]
[]
[]
[]
[]
[]
["Parent Capital expenditure",null,null,null,null,null,null,null,null,null,null,null,0,0,428100,260000,260000]
[]
["Entities:"]
["List all capital projects grouped by Entity"]
[]
["Entity A"]
["Water project A"]
[]
["Entity B"]
["Electricity project B"]
[]
[]
[]
["Entity Capital expenditure",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["Total Capital expenditure",null,null,null,null,null,null,null,null,null,null,null,0,0,428100,260000,260000]
["References"]
["Must reconcile with Budgeted Capital Expenditure"]
["Projects that fall above the threshold values applicable to the municipality as identified in regulation 13 of the Municipal Budget and Reporting Regulations must be listed individually. Other projects by Function"]
["Asset class as per table A9 and asset sub-class as per table SA34"]
["GPS coordinates correct to seconds. Provide a logical starting point on networked infrastructure."]
["Distinguish projects approved in terms of MFMA section 19(1)(b) and MRRR Regulation 13",null,null,null,null,null,null,null,null,null,null,"check",14000,1290300,0,0,0]
["Project Number consists of MSCOA Project Longcode and seq No (sample PC001002006002_00002)"]

{"sheet":"SA37","index":63,"n_rows":27,"n_cols":18,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,12,2,12],[1,13,1,14],[1,15,1,17]]}
["Choose name from list - Supporting Table SA37 Projects delayed from previous financial year/s"]
["R thousand",null,null,null,null,null,null,null,null,null,null,null,"Previous target year to complete","Current Year 2019/20",null,"2020/21 Medium Term Revenue & Expenditure Framework"]
["Function","Project name","Project number","Type","MTSF Service Outcome","IUDF","Own Strategic Objectives","Asset Class","Asset Sub-Class","Ward Location","GPS Longitude","GPS Lattitude",null,"Original Budget","Full Year Forecast","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Parent municipality:"]
["List all capital projects grouped by Function"]
[]
[]
[]
[]
[]
[]
[]
[]
["Entities:"]
["List all capital projects grouped by Entity"]
[]
["Entity Name"]
["Project name"]
[]
[]
[]
[]
["References"]
["List all projects with planned completion dates in current year that have been re-budgeted in the MTREF"]
["Asset class as per table A9 and asset sub-class as per table SA34"]
["GPS coordinates correct to seconds. Provide a logical starting point on networked infrastructure."]
["Project Number consists of MSCOA Project Longcode and seq No (sample PC001002006002_00002)"]

{"sheet":"SA38","index":64,"n_rows":42,"n_cols":17,"rows_kept":42,"cut":false,"hidden":false,"merged":[[1,12,1,13],[1,14,1,16]]}
["Choose name from list - Supporting Table SA38 Consolidated detailed operational projects"]
["R thousand",null,null,null,null,null,null,null,null,null,null,null,"Prior year outcomes",null,"2020/21 Medium Term Revenue & Expenditure Framework"]
["Function","Project Description","Project Number","Type","MTSF Service Outcome","IUDF","Own Strategic Objectives","Asset Class","Asset Sub-Class","Ward Location","GPS Longitude","GPS Lattitude","Audited Outcome    2018/19","Current Year 2019/20        Full Year Forecast","Budget Year 2020/21","Budget Year +1 2021/22","Budget Year +2 2022/23"]
["Parent municipality:"]
["List all operational projects grouped by Function"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Parent Operational expenditure",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
["Entities:"]
["List all Operational projects grouped by Entity"]
[]
["Entity A"]
["Water project A"]
[]
["Entity B"]
["Electricity project B"]
[]
[]
[]
["Entity Operational expenditure",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["Total Operational expenditure",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["References"]
["Must reconcile with Budgeted Operating Expenditure"]
["Asset class as per table A9 and asset sub-class as per table SA34"]
["GPS coordinates correct to seconds. Provide a logical starting point on networked infrastructure."]
["Project Number consists of MSCOA Project Longcode and seq No (sample PO001001002001002001002_00066)",null,null,null,null,null,null,null,null,null,null,"check",100747305.23999998,103121982.79270001,100231945.59824999,103579665.28901874,109008858.59936827]

{"sheet":"LGDB_EXPORT","index":65,"n_rows":2876,"n_cols":23,"rows_kept":2876,"cut":false,"hidden":false,"merged":[]}
["FORM","YEAR END","MUNCDE","ITEMCODE","SEQ","DESCRIPTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},"1000",1,"Household service targets (000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1100",2,"Water:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1101",3,"Piped water inside dwelling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1102",4,"Piped water inside yard (but not in dwelling)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1103",5,"Using public tap (at least min.service level)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1104",6,"Other water supply (at least min.service level)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1105",7,"Minimum Service Level and Above sub-total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1106",8,"Using public tap (< min.service level)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1107",9,"Other water supply (< min.service level)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1108",10,"No water supply",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1109",11,"Below Minimum Service Level sub-total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1110",12,"Total number of households",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1200",13,"Sanitation/sewerage:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1201",14,"Flush toilet (connected to sewerage)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1202",15,"Flush toilet (with septic tank)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1203",16,"Chemical toilet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1204",17,"Pit toilet (ventilated)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1205",18,"Other toilet provisions (> min.service level)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1206",19,"Minimum Service Level and Above sub-total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1207",20,"Bucket toilet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1208",21,"Other toilet provisions (< min.service level)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1209",22,"No toilet provisions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1210",23,"Below Minimum Service Level sub-total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1211",24,"Total number of households",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1300",25,"Energy:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1301",26,"Electricity (at least min.service level)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1302",27,"Electricity - prepaid (min.service level)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1303",28,"Minimum Service Level and Above sub-total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1304",29,"Electricity (< min.service level)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1305",30,"Electricity - prepaid (< min. service level)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1306",31,"Other energy sources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1307",32,"Below Minimum Service Level sub-total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1308",33,"Total number of households",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1400",34,"Refuse:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1401",35,"Removed at least once a week",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1402",36,"Minimum Service Level and Above sub-total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1403",37,"Removed less frequently than once a week",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1404",38,"Using communal refuse dump",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1405",39,"Using own refuse dump",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1406",40,"Other rubbish disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1407",41,"No rubbish disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1408",42,"Below Minimum Service Level sub-total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1409",43,"Total number of households",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1500",45,"Households receiving Free Basic Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1501",46,"Water (6 kilolitres per household per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1502",47,"Sanitation (free minimum level service)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1503",48,"Electricity/other energy (50kwh per household per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1504",49,"Refuse (removed at least once a week)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1600",51,"Cost of Free Basic Services provided - Formal Settlements (R'000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1601",52,"Water (6 kilolitres per indigent household per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1602",53,"Sanitation (free sanitation service to indigent households)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1603",54,"Electricity/other energy (50kwh per indigent household per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1604",55,"Refuse (removed once a week for indigent households)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5",1606,56,"Cost of Free Basic Services provided - Informal Formal Settlements (R'000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5",1607,57,"Total cost of FBS provided  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1700",58,"Highest level of free service provided per household",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1701",59,"Property rates (R value threshold)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1702",60,"Water (kilolitres per household per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1703",61,"Sanitation (kilolitres per household per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1704",62,"Sanitation (Rand per household per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1705",63,"Electricity (kwh per household per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},"1706",64,"Refuse (average litres per week)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1707",65,"Revenue  cost of subsidised services provided (R'000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1708",66,"Property rates (tariff adjustment) ( impermissable values per section 17 of MPRA)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1709",67,"Property rates  exemptions, reductions and rebates and impermissable values in excess of section 17 of MPRA)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1710",68,"Water (in excess of 6 kilolitres per indigent household per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1711",69,"Sanitation (in excess of free sanitation service to indigent households)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1712",70,"Electricity/other energy (in excess of 50 kwh per indigent household per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1713",71,"Refuse (in excess of one removal a week for indigent households)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1714",72,"Municipal Housing - rental rebates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1715",73,"Housing - top structure subsidies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1716",74,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["BSD",2020,"DC5","1717",75,"Total revenue cost of subsidised services provided ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1000,"T","Valuation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1001,"T","Date of valuation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1002,"T","Financial year valuation used",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1003,"T","Municipal by-laws s6 in place? (Y/N)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1004,"T","Municipal/assistant valuer appointed? (Y/N)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1005,"T","Municipal partnership s38 used? (Y/N)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1006,"V","No. of assistant valuers (FTE)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1007,"V","No. of data collectors (FTE)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1008,"V","No. of internal valuers (FTE)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1009,"V","No. of external valuers (FTE)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1010,"V","No. of additional valuers (FTE)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1011,"T","Valuation appeal board established? (Y/N)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1012,"V","Implementation time of new valuation roll (mths)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1020,"V","No. of properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1021,"V","No. of sectional title values",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1022,"V","No. of unreasonably difficult properties s7(2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1023,"V","No. of supplementary valuations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1024,"V","No. of valuation roll amendments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1025,"V","No. of objections by rate payers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1026,"V","No. of appeals by rate payers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1028,"V","No. of successful objections",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1029,"V","No. of successful objections > 10%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1030,"V","Supplementary valuation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1031,"V","Public service infrastructure value ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1032,"V","Municipality owned property value ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1100,"T","Valuation reductions:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1101,"V","Valuation reductions-public infrastructure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1102,"V","Valuation reductions-nature reserves/park",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1103,"V","Valuation reductions-mineral rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1104,"V","Valuation reductions-R15,000 threshold",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1105,"V","Valuation reductions-public worship ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1106,"V","Valuation reductions-other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1107,"V","Total valuation reductions:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1108,"V","Total value used for rating",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1109,"V","Total land value ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1110,"V","Total value of improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1111,"V","Total market value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1200,"T","Rating:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1202,"T","Residential rate used to determine rate for other categories? (Y/N)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1203,"T","Differential rates used? (Y/N)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1204,"T","Limit on annual rate increase (s20)? (Y/N)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1205,"T","Special rating area used? (Y/N)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1206,"V","Phasing-in properties s21 (number)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1207,"T","Rates policy accompanying budget? (Y/N)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1208,"V","Fixed amount minimum value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1209,"P","Non-residential prescribed ratio s19? (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1300,"T","Rate revenue:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1301,"V","Rate revenue budget ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1302,"V","Rate revenue expected to collect",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1303,"P","Expected cash collection rate (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},1304,"V","Special rating areas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1305,"V","Rebates, exemptions - indigent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1306,"V","Rebates, exemptions - pensioners",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1307,"V","Rebates, exemptions - bona fide farm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1308,"V","Rebates, exemptions - other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1309,"V","Phase-in reductions/discounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA11",2020,"DC5",1310,"V","Total rebates,exemptns,reductns,discs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1000,"T","Valuation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1020,"V","No. of properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1021,"V","No. of sectional title property values",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1022,"V","No. of unreasonably difficult properties s7(2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1023,"V","No. of supplementary valuations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1030,"V","Supplementary valuation ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1024,"V","No. of valuation roll amendments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1025,"V","No. of objections by rate-payers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1026,"V","No. of appeals by rate-payers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1027,"V","No. of appeals by rate-payers finalised",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1028,"V","No. of successful objections",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1029,"V","No. of successful objections > 10%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1040,"V","Estimated no. of properties not valued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1041,"T","Years since last valuation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1042,"T","Frequency of valuation ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1043,"T","Method of valuation used",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1044,"T","Base of valuation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1206,"V","Phasing-in properties s21 (number)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1046,"T","Combination of rating types used? (Y/N)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1047,"T","Flat rate used? (Y/N)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1048,"T","Is balance rated by uniform rate/variable rate?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1100,"T","Valuation reductions:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1101,"V","Valuation reductions-public infrastructure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1102,"V","Valuation reductions-nature reserves/park",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1103,"V","Valuation reductions-mineral rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1104,"V","Valuation reductions-R15,000 threshold ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1105,"V","Valuation reductions-public worship",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1106,"V","Valuation reductions-other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1107,"V","Total valuation reductions:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1108,"V","Total value used for rating",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1109,"V","Total land value ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1110,"V","Total value of improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1111,"V","Total market value ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1200,"T","Rating:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1201,"V","Average rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1301,"V","Rate revenue budget ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1302,"V","Rate revenue expected to collect",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1303,"P","Expected cash collection rate (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1304,"V","Special rating areas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1305,"V","Rebates, exemptions - indigent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1306,"V","Rebates, exemptions - pensioners",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1307,"V","Rebates, exemptions - bona fide farm. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1308,"V","Rebates, exemptions - other ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1309,"V","Phase-in reductions/discounts ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1310,"V","Total rebates,exemptns,reductns,discs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1000,"T","Valuation:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1020,"V","No. of properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1021,"V","No. of sectional title property values",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1022,"V","No. of unreasonably difficult properties s7(2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1023,"V","No. of supplementary valuations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1030,"V","Supplementary valuation ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1024,"V","No. of valuation roll amendments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1025,"V","No. of objections by rate-payers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},1026,"V","No. of appeals by rate-payers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1027,"V","No. of appeals by rate-payers finalised",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1028,"V","No. of successful objections",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1029,"V","No. of successful objections > 10%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1040,"V","Estimated no. of properties not valued",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1041,"T","Years since last valuation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1042,"T","Frequency of valuation ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1043,"T","Method of valuation used",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1044,"T","Base of valuation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1206,"V","Phasing-in properties s21 (number)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1046,"T","Combination of rating types used? (Y/N)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1047,"T","Flat rate used? (Y/N)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1048,"T","Is balance rated by uniform rate/variable rate?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1100,"T","Valuation reductions:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1101,"V","Valuation reductions-public infrastructure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1102,"V","Valuation reductions-nature reserves/park",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1103,"V","Valuation reductions-mineral rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1104,"V","Valuation reductions-R15,000 threshold ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1105,"V","Valuation reductions-public worship",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1106,"V","Valuation reductions-other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1107,"V","Total valuation reductions:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1108,"V","Total value used for rating",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1109,"V","Total land value ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1110,"V","Total value of improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1111,"V","Total market value ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1200,"T","Rating:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1201,"V","Average rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1301,"V","Rate revenue budget ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1302,"V","Rate revenue expected to collect",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1303,"P","Expected cash collection rate (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1304,"V","Special rating areas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1305,"V","Rebates, exemptions - indigent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1306,"V","Rebates, exemptions - pensioners",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1307,"V","Rebates, exemptions - bona fide farm. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1308,"V","Rebates, exemptions - other ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1309,"V","Phase-in reductions/discounts ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA12",2020,"DC5",1310,"V","Total rebates,exemptns,reductns,discs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1000,1,"Property rates (rate in the Rand)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1001,2,"Residential properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1002,3,"Residential properties - vacant land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1003,4,"Formal/informal settlements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1004,5,"Small holdings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1005,6,"Farm properties - used",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1006,7,"Farm properties - not used",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1007,8,"Industrial properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1008,9,"Business and commercial properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1009,10,"Communal land - residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1010,11,"Communal land - small holdings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1011,12,"Communal land - farm property",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1012,13,"Communal land - business and commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1013,14,"Communal land - other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1014,15,"State-owned properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1015,16,"Municipal properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1016,17,"Public service infrastructure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1017,18,"Privately owned towns serviced by the owner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1018,19,"State trust land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1019,20,"Restitution and redistribution properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1020,21,"Protected areas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1021,22,"National monuments properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1030,23,"Exemptions, reductions and rebates (Rands)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1031,24,"Residential properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1032,25,"R15 000 threshhold rebate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1033,26,"General residential rebate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},1034,27,"Indigent rebate or exemption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1035,28,"Pensioners/social grants rebate or exemption ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1036,29,"Temporary relief rebate or exemption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1037,30," Bona fide farmers rebate or exemption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1038,31,"Other rebates or exemptions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1100,32,"Water tariffs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1101,33,"Domestic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1102,34,"Basic charge/fixed fee (Rands/month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1103,35,"Service point - vacant land (Rands/month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1104,36,"Water usage - flat rate tariff (c/kl)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1105,37,"Water usage - life line tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1106,38,"Water usage - Block 1 (c/kl)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1107,39,"Water usage - Block 2 (c/kl)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1108,40,"Water usage - Block 3 (c/kl)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1109,41,"Water usage - Block 4 (c/kl)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1110,42,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1200,43,"Waste water tariffs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1201,44,"Domestic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1202,45,"Basic charge/fixed fee (Rands/month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1203,46,"Service point - vacant land (Rands/month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1204,47,"Waste water - flat rate tariff (c/kl)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1205,48,"Volumetric charge - Block 1 (c/kl)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1206,49,"Volumetric charge - Block 2 (c/kl)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1207,50,"Volumetric charge - Block 3 (c/kl)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1208,51,"Volumetric charge - Block 4 (c/kl)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1209,52,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1300,53,"Electricity tariffs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1301,54,"Domestic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1302,55,"Basic charge/fixed fee (Rands/month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1303,56,"Service point - vacant land (Rands/month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1304,57,"FBE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1305,58,"Life-line tariff - meter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1306,59,"Life-line tariff - prepaid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1307,60,"Flat rate tariff - meter (c/kwh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1308,61,"Flat rate tariff - prepaid(c/kwh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1309,62,"Meter - IBT Block 1 (c/kwh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1310,63,"Meter - IBT Block 2 (c/kwh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1311,64,"Meter - IBT Block 3 (c/kwh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1312,65,"Meter - IBT Block 4 (c/kwh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1313,66,"Meter - IBT Block 5 (c/kwh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1314,67,"Prepaid - IBT Block 1 (c/kwh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1315,68,"Prepaid - IBT Block 2 (c/kwh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1316,69,"Prepaid - IBT Block 3 (c/kwh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1317,70,"Prepaid - IBT Block 4 (c/kwh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1318,71,"Prepaid - IBT Block 5 (c/kwh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1319,72,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1400,73,"Waste management tariffs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1401,74,"Domestic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1402,75,"Street cleaning charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1403,76,"Basic charge/fixed fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1404,77,"80l bin - once a week",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA13",2020,"DC5",1405,78,"250l bin - once a week",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1000,1,"Monthly Account for Household - 'Middle Income Range'",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1001,2,"Rates and services charges:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1002,3,"Property rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1003,4,"Electricity: Basic levy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1004,5,"Electricity: Consumption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1005,6,"Water: Basic levy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1006,7,"Water: Consumption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1007,8,"Sanitation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},1008,9,"Refuse removal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1009,10,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1090,11,"sub-total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1091,12,"VAT on Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1095,13,"Total large household bill:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1096,14,"% increase/-decrease",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1100,15,"Monthly Account for Household - 'Affordable Range' ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1101,16,"Rates and services charges:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1102,17,"Property rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1103,18,"Electricity: Basic levy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1110,19,"Electricity: Consumption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1107,20,"Water: Basic levy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1104,21,"Water: Consumption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1105,22,"Sanitation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1106,23,"Refuse removal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1108,24,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1190,25,"sub-total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1191,26,"VAT on Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1195,27,"Total small household bill:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1196,28,"% increase/-decrease",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1200,29,"Monthly Account for Household - 'Indigent' HH receiving FBS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1201,30,"Rates and services charges:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1202,31,"Property rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1203,32,"Electricity: Basic levy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1207,33,"Electricity: Consumption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1208,34,"Water: Basic levy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1204,35,"Water: Consumption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1205,36,"Sanitation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1206,37,"Refuse removal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1209,38,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1290,39,"sub-total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1291,40,"VAT on Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1295,41,"Total small household bill:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA14",2020,"DC5",1296,42,"% increase/-decrease",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1000,1,"Councillors (Political Office Bearers plus Other)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1001,2,"Basic Salaries and Wages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1002,3,"Pension and UIF Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1003,4,"Medical Aid Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1004,5,"Motor Vehicle Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1005,6,"Cellphone Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1006,7,"Housing Allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1007,8,"Other benefits and allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1090,9,"Sub Total - Councillors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1091,10,"% increase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1100,11,"Senior Managers of the Municipality",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1101,12,"Basic Salaries and Wages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1102,13,"Pension and UIF Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1103,14,"Medical Aid Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1110,15,"Overtime",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1107,16,"Performance Bonus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1104,17,"Motor Vehicle Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1105,18,"Cellphone Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1106,19,"Housing Allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1108,20,"Other benefits and allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1111,21,"Payments in lieu of leave",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1112,22,"Long service awards",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1113,23,"Post-retirement benefit obligations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1190,24,"Sub Total - Senior Managers of Municipality",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1191,25,"% increase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1200,26,"Other Municipal Staff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},1201,27,"Basic Salaries and Wages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1202,28,"Pension and UIF Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1203,29,"Medical Aid Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1207,30,"Overtime",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1208,31,"Performance Bonus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1204,32,"Motor Vehicle Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1205,33,"Cellphone Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1206,34,"Housing Allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1209,35,"Other benefits and allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1211,36,"Payments in lieu of leave",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1212,37,"Long service awards",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1213,38,"Post-retirement benefit obligations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1290,39,"Sub Total - Other Municipal Staff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1291,40,"% increase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1295,41,"Total Parent Municipality",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",1297,42,"% increase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2000,43,"Board Members of Entities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2001,44,"Basic Salaries and Wages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2002,45,"Pension and UIF Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2003,46,"Medical Aid Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2010,47,"Overtime",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2011,48,"Performance Bonus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2004,49,"Motor Vehicle Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2005,50,"Cellphone Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2006,51,"Housing Allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2008,52,"Other benefits and allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2007,53,"Board Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2012,54,"Payments in lieu of leave",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2013,55,"Long service awards",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2014,56,"Post-retirement benefit obligations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2090,57,"Sub Total - Board Members of Entities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2091,58,"% increase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2100,59,"Senior Managers of Entities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2101,60,"Basic Salaries and Wages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2102,61,"Pension and UIF Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2103,62,"Medical Aid Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2110,63,"Overtime",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2107,64,"Performance Bonus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2104,65,"Motor Vehicle Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2105,66,"Cellphone Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2106,67,"Housing Allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2108,68,"Other benefits and allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2111,69,"Payments in lieu of leave",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2112,70,"Long service awards",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2113,71,"Post-retirement benefit obligations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2190,72,"Sub Total - Senior Managers of Entities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2191,73,"% increase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2200,74,"Other Staff of Entities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2201,75,"Basic Salaries and Wages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2202,76,"Pension and UIF Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2203,77,"Medical Aid Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2207,78,"Overtime",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2208,79,"Performance Bonus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2204,80,"Motor Vehicle Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2205,81,"Cellphone Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2206,82,"Housing Allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2209,83,"Other benefits and allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2211,84,"Payments in lieu of leave",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2212,85,"Long service awards",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2213,86,"Post-retirement benefit obligations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},2290,87,"Sub Total - Other Staff of Entities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2291,89,"% increase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2295,90,"Total Municipal Entities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2296,91,"TOTAL SALARY, ALLOWANCES & BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2297,92,"% increase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA22",2020,"DC5",2298,93,"TOTAL MANAGERS AND STAFF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",1000,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",1001,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",1002,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",1003,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",1004,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",1005,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",1006,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",1090,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA23",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1000,1,"Municipal Council and Boards of Municipal Entities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1001,2,"Councillors (Political Office Bearers and Other Councillors)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1002,3,"Board Members of municipal entities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1100,4,"Municipal employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1101,5,"Municipal Manager and Senior Managers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1102,6,"Other Managers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1103,7,"Professionals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1104,8,"Finance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1105,9,"Spatial/town planning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1106,10,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1107,11,"Roads",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1108,12,"Electricity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1109,13,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1110,14,"Sanitation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1111,15,"Refuse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1112,16,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1113,17,"Technicians",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1114,18,"Finance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1115,19,"Spatial/town planning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1116,20,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1117,21,"Roads",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},1118,22,"Electricity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1119,23,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1120,24,"Sanitation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1121,25,"Refuse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1122,26,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1123,27,"Clerks (Clerical and administrative)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1124,28,"Service and sales workers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1125,29,"Skilled agricultural and fishery workers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1126,30,"Craft and related trades",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1127,31,"Plant and Machine Operators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1128,32,"Elementary Occupations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1190,33,"TOTAL PERSONNEL NUMBERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1191,34,"% increase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1200,35,"Total municipal employees headcount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1201,36,"Finance personnel headcount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA24",2020,"DC5",1202,37,"Human Resources personnel headcount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"DC5","1001",1,"Unspent conditional transfers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"DC5","1002",2,"Unspent borrowing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"DC5","1003",3,"Statutory requirements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"DC5","1005",5,"Other provisions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"DC5","1006",6,"Long term investments committed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"DC5","1007",7,"Reserves to be backed by cash/investments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"DC5","1008",8,"Estimate of other debtors > 90 days",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"DC5",2001,9,"Contributions recognised - capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"DC5","3001",10,"Depreciation offsets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"DC5","4001",11,"Fixed operational expenditure % assumption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"DC5",5000,50,"Repairs and Maintenance by Expenditure Item",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"DC5",5001,51,"Employee related costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"DC5",5002,52,"Other materials",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"DC5",5003,53,"Contracted Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"DC5",5004,54,"Other Expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"DC5",5005,55,"Total Repairs and Maintenance Expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"DC5",6001,61,"Volume Electricity Distribution Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"DC5",6002,62,"Cost Electiricty Distribution Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"DC5",6003,63,"Volume Water Distribution Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"DC5",6004,64,"Cost Water Distribution Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"DC5",7001,71,"Consultant Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["OTHER",2020,"DC5",7002,72,"Audit Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",17,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0,null,null,"~"]
["SA36",2020,"DC5",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",30,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,"~"]
["SA36",2020,"DC5",31,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,"~"]
["SA36",2020,"DC5",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",38,null,null,null,null,null,null,null,null,"Check",0,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",61,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",66,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",70,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",71,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",97,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",98,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",101,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",102,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",104,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",106,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",107,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",110,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",111,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",113,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",114,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",116,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",117,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",118,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",119,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",122,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",124,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",129,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",130,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",131,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",132,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",133,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",135,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",139,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",140,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",142,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",143,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",144,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",145,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",146,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",147,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",149,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",150,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",151,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",153,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",155,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",156,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",157,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",158,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",159,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",161,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",162,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",163,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",164,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",165,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",167,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",169,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",170,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",173,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",174,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",176,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",177,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",178,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",179,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",180,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",181,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",182,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",183,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",184,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",186,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",187,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",189,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",190,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",192,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",193,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",194,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",195,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",196,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",197,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",198,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",199,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",203,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",204,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",206,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",207,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",208,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",210,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",211,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",212,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",214,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",215,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",217,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",219,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",220,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",221,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",222,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",223,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",224,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",226,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",227,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",228,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",229,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",230,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",231,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",232,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",233,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",235,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",238,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",239,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",240,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",242,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",243,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",244,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",246,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",247,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",248,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",249,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",251,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",252,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",253,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",254,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",255,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",256,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",257,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",259,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",260,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",261,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",262,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",263,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",264,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",265,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",266,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",267,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",268,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",269,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",272,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",273,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",274,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",276,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",277,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",278,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",279,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},280,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",281,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",282,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",283,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",284,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",287,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",288,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",289,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",290,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",291,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",292,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",293,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",294,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",295,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",296,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",300,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",301,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",302,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",303,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",304,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",305,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",306,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",307,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",308,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",310,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",311,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",312,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",313,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",314,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",315,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",316,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",317,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",318,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",319,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",320,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",321,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",322,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",323,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",324,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",325,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",326,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",327,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",328,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",329,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",330,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",332,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",334,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",335,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",337,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",338,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",339,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",340,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",341,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",342,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",343,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},344,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",345,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",346,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",347,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",348,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",349,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",350,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",351,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",352,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",353,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",354,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",355,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",356,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",357,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",358,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",359,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",360,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",361,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",362,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",363,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",366,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",367,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",368,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",369,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",370,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",371,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",372,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",373,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",374,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",375,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",376,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",378,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",379,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",380,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",381,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",382,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",383,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",384,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",385,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",386,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",387,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",388,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",389,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",390,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",391,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",393,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",394,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",395,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",397,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",398,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",399,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",401,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",402,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",403,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",404,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",405,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",406,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",407,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},408,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",409,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",410,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",411,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",412,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",413,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",414,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",415,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",416,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",417,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",418,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",419,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",420,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",421,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",422,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",423,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",424,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",425,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",427,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",428,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",429,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",430,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",431,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",432,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",433,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",434,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",435,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",437,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",438,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",439,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",440,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",441,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",442,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",443,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",445,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",446,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",447,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",448,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",449,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",450,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",451,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",452,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",453,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",454,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",455,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",456,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",457,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",458,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",459,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",460,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",461,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",462,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",463,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",464,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",465,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",466,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",467,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",468,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",469,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",470,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",471,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},472,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",473,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",475,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",476,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",477,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",478,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",479,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",480,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",481,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",482,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",483,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",484,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",485,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",486,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",487,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",488,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",489,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",490,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",491,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",492,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",493,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",495,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",496,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",497,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",498,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",499,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",501,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",502,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",503,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",504,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",505,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",506,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",507,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",508,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",509,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",510,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",511,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",512,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",513,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",514,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",515,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",516,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",517,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",518,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",519,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",520,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",521,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",522,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",523,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",524,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",525,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",526,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",527,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",528,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",529,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",530,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",531,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",532,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",533,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",534,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",535,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},536,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",537,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",538,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",539,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",540,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",541,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",542,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",543,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",544,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",545,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",546,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",547,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",548,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",549,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",550,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",551,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",552,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",553,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",554,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",555,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",556,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",557,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",558,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",559,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",560,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",561,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",562,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",563,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",564,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",565,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",566,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",567,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",568,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",569,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",570,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",571,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",572,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",573,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",574,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",575,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",576,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",577,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",578,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",579,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",580,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",581,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",582,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",583,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",584,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",585,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",586,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",587,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",588,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",589,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",590,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",591,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",592,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",594,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",595,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",596,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",597,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",598,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",599,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",601,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",602,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",603,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",604,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",605,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",606,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",607,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",608,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",609,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",610,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",611,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",612,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",613,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",614,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",615,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",616,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",617,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",618,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",619,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",620,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",621,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",622,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",623,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",624,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",626,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",627,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",628,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",629,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",630,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",631,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",632,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",633,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",634,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",636,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",637,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",638,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",639,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",640,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",641,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",642,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",643,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",644,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",645,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",646,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",647,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",648,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",649,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",651,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",652,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",653,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",654,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",655,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",656,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",657,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",658,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",659,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",660,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",661,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",662,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",663,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",666,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",668,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",669,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",670,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",671,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",672,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",673,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",674,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",675,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",676,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",677,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",678,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",679,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",680,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",681,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",682,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",683,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",684,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",685,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",686,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",687,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",688,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",689,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",690,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",691,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",692,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",693,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",694,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",695,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",696,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",697,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",698,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",699,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",701,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",702,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",703,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",704,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",705,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",706,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",707,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",708,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",709,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",710,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",711,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",712,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",713,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",714,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",715,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",716,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",717,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",718,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",719,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",720,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",721,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",722,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",723,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",724,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",725,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",726,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",727,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},728,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",729,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",730,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",731,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",732,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",733,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",734,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",735,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",736,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",737,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",738,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",739,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",740,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",741,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",742,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",743,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",744,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",745,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",746,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",747,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",748,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",749,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",750,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",751,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",752,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",753,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",754,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",755,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",756,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",757,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",758,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",759,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",760,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",761,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",762,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",763,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",764,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",765,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",766,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",767,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",768,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",769,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",770,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",771,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",772,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",773,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",774,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",775,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",776,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",777,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",778,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",779,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",780,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",781,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",782,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",783,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",784,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",785,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",786,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",787,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",788,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",789,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",790,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",791,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},792,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",793,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",794,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",795,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",796,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",797,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",798,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",799,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",801,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",802,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",803,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",804,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",805,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",806,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",807,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",808,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",809,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",810,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",811,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",812,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",813,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",814,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",815,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",816,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",817,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",818,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",819,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",820,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",821,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",822,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",823,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",824,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",825,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",826,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",827,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",828,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",829,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",830,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",831,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",832,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",833,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",834,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",835,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",836,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",837,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",838,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",839,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",840,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",841,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",842,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",843,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",844,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",845,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",846,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",847,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",848,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",849,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",850,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",851,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",852,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",853,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",854,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",855,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},856,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",857,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",858,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",859,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",860,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",861,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",862,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",863,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",864,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",865,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",866,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",867,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",869,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",870,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",871,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",872,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",873,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",874,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",875,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",876,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",877,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",878,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",879,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",880,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",881,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",882,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",883,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",884,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",885,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",886,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",887,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",888,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",889,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",890,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",891,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",892,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",893,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",894,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",895,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",896,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",897,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",898,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",899,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",901,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",902,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",903,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",904,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",905,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",906,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",907,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",908,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",909,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",910,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",911,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",912,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",913,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",914,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",915,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",916,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",917,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",918,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",919,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},920,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",921,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",922,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",923,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",924,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",925,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",926,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",927,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",929,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",930,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",931,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",932,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",933,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",934,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",935,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",936,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",937,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",938,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",939,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",940,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",941,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",942,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",943,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",944,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",945,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",946,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",947,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",948,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",949,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",950,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",951,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",952,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",953,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",954,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",955,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",956,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",957,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",958,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",959,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",960,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",961,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",962,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",963,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",964,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",965,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",966,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",967,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",968,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",969,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",970,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",971,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",972,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",973,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",974,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",975,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",976,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",977,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",978,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",979,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",980,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",981,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",982,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",983,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},984,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",986,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",987,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",988,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",989,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",990,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA36",2020,"DC5",1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",61,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",66,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",70,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",71,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",97,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",98,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",101,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",102,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",104,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",106,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",107,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",110,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",111,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",113,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",114,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",116,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",117,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",118,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",119,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",122,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",124,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",129,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",130,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",131,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",132,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",133,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",135,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",139,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",140,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",142,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",143,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",144,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",145,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",146,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",147,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",149,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",150,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",151,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",153,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",155,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",156,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",157,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",158,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",159,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",161,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",162,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",163,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",164,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",165,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",167,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",169,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",170,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",173,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",174,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},176,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",177,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",178,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",179,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",180,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",181,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",182,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",183,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",184,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",186,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",187,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",189,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",190,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",192,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",193,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",194,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",195,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",196,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",197,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",198,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",199,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",203,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",204,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",206,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",207,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",208,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",210,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",211,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",212,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",214,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",215,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",217,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",219,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",220,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",221,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",222,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",223,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",224,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",226,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",227,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",228,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",229,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",230,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",231,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",232,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",233,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",235,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",238,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",239,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},240,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",242,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",243,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",244,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",246,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",247,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",248,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",249,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",251,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",252,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",253,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",254,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",255,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",256,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",257,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",259,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",260,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",261,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",262,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",263,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",264,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",265,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",266,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",267,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",268,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",269,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",272,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",273,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",274,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",276,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",277,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",278,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",279,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",280,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",281,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",282,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",283,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",284,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",287,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",288,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",289,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",290,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",291,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",292,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",293,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",294,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",295,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",296,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",300,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",301,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",302,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",303,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},304,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",305,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",306,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",307,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",308,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",310,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",311,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",312,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",313,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",314,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",315,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",316,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",317,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",318,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",319,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",320,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",321,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",322,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",323,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",324,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",325,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",326,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",327,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",328,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",329,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",330,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",332,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",334,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",335,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",337,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",338,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",339,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",340,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",341,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",342,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",343,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",344,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",345,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",346,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",347,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",348,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",349,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",350,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",351,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",352,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",353,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",354,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",355,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",356,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",357,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",358,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",359,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",360,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",361,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",362,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",363,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",366,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",367,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},368,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",369,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",370,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",371,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",372,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",373,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",374,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",375,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",376,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",378,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",379,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",380,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",381,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",382,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",383,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",384,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",385,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",386,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",387,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",388,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",389,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",390,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",391,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",393,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",394,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",395,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",397,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",398,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",399,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",401,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",402,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",403,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",404,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",405,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",406,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",407,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",408,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",409,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",410,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",411,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",412,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",413,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",414,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",415,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",416,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",417,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",418,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",419,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",420,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",421,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",422,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",423,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",424,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",425,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",427,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",428,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",429,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",430,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",431,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},432,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",433,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",434,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",435,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",437,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",438,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",439,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",440,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",441,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",442,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",443,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",445,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",446,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",447,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",448,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",449,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",450,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",451,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",452,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",453,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",454,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",455,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",456,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",457,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",458,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",459,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",460,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",461,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",462,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",463,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",464,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",465,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",466,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",467,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",468,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",469,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",470,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",471,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",472,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",473,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",475,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",476,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",477,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",478,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",479,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",480,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",481,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",482,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",483,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",484,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",485,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",486,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",487,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",488,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",489,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",490,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",491,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",492,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",493,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",495,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},496,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",497,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",498,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",499,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",501,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",502,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",503,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",504,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",505,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",506,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",507,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",508,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",509,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",510,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",511,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",512,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",513,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",514,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",515,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",516,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",517,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",518,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",519,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",520,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",521,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",522,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",523,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",524,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",525,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",526,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",527,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",528,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",529,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",530,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",531,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",532,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",533,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",534,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",535,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",536,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",537,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",538,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",539,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",540,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",541,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",542,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",543,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",544,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",545,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",546,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",547,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",548,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",549,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",550,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",551,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",552,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",553,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",554,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",555,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",556,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",557,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",558,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",559,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},560,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",561,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",562,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",563,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",564,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",565,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",566,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",567,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",568,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",569,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",570,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",571,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",572,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",573,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",574,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",575,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",576,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",577,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",578,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",579,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",580,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",581,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",582,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",583,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",584,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",585,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",586,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",587,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",588,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",589,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",590,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",591,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",592,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",594,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",595,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",596,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",597,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",598,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",599,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",601,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",602,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",603,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",604,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",605,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",606,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",607,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",608,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",609,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",610,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",611,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",612,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",613,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",614,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",615,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",616,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",617,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",618,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",619,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",620,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",621,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",622,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",623,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},624,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",626,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",627,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",628,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",629,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",630,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",631,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",632,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",633,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",634,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",636,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",637,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",638,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",639,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",640,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",641,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",642,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",643,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",644,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",645,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",646,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",647,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",648,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",649,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",651,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",652,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",653,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",654,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",655,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",656,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",657,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",658,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",659,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",660,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",661,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",662,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",663,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",666,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",668,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",669,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",670,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",671,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",672,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",673,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",674,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",675,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",676,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",677,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",678,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",679,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",680,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",681,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",682,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",683,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",684,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",685,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",686,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",687,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},688,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",689,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",690,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",691,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",692,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",693,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",694,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",695,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",696,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",697,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",698,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",699,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",701,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",702,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",703,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",704,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",705,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",706,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",707,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",708,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",709,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",710,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",711,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",712,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",713,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",714,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",715,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",716,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",717,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",718,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",719,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",720,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",721,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",722,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",723,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",724,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",725,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",726,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",727,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",728,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",729,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",730,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",731,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",732,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",733,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",734,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",735,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",736,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",737,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",738,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",739,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",740,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",741,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",742,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",743,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",744,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",745,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",746,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",747,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",748,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",749,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",750,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",751,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},752,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",753,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",754,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",755,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",756,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",757,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",758,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",759,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",760,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",761,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",762,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",763,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",764,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",765,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",766,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",767,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",768,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",769,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",770,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",771,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",772,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",773,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",774,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",775,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",776,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",777,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",778,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",779,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",780,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",781,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",782,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",783,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",784,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",785,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",786,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",787,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",788,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",789,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",790,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",791,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",792,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",793,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",794,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",795,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",796,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",797,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",798,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",799,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",801,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",802,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",803,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",804,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",805,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",806,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",807,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",808,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",809,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",810,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",811,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",812,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",813,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",814,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",815,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},816,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",817,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",818,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",819,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",820,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",821,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",822,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",823,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",824,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",825,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",826,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",827,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",828,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",829,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",830,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",831,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",832,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",833,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",834,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",835,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",836,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",837,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",838,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",839,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",840,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",841,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",842,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",843,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",844,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",845,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",846,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",847,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",848,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",849,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",850,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",851,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",852,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",853,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",854,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",855,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",856,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",857,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",858,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",859,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",860,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",861,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",862,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",863,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",864,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",865,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",866,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",867,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",869,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",870,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",871,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",872,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",873,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",874,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",875,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",876,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",877,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",878,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",879,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},880,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",881,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",882,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",883,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",884,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",885,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",886,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",887,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",888,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",889,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",890,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",891,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",892,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",893,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",894,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",895,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",896,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",897,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",898,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",899,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",901,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",902,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",903,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",904,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",905,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",906,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",907,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",908,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",909,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",910,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",911,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",912,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",913,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",914,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",915,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",916,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",917,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",918,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",919,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",920,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",921,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",922,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",923,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",924,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",925,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",926,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",927,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",929,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",930,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",931,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",932,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",933,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",934,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",935,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",936,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",937,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",938,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",939,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",940,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",941,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",942,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",943,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},944,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",945,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",946,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",947,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",948,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",949,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",950,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",951,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",952,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",953,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",954,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",955,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",956,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",957,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",958,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",959,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",960,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",961,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",962,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",963,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",964,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",965,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",966,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",967,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",968,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",969,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",970,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",971,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",972,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",973,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",974,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",975,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",976,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",977,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",978,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",979,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",980,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",981,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",982,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",983,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",984,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",986,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",987,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",988,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",989,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",990,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA37",2020,"DC5",1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",61,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",66,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",70,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",71,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",97,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",98,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",101,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",102,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",104,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",106,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",107,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",110,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",111,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",113,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",114,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",116,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",117,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",118,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",119,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",122,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",124,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",129,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",130,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",131,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",132,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",133,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",135,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["CONTACT",2020,"DC5",138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,1,"Revenue By Source",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,2,"Property rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,3,"Property rates - penalties & collection charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,4,"Service charges - electricity revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,5,"Service charges - water revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,6,"Service charges - sanitation revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,7,"Service charges - refuse revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,8,"Service charges - other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,9,"Rental of facilities and equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,10,"Interest earned - external investments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,11,"Interest earned - outstanding debtors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,12,"Dividends received",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,13,"Fines",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,14,"Licences and permits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,15,"Agency services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,16,"Transfers recognised - operational",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,17,"Other revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,18,"Gains on disposal of PPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,19,"Total Revenue (excluding capital transfers and contributions)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,21,"Expenditure By Type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,22,"Employee related costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,23,"Remuneration of councillors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,24,"Debt impairment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,25,"Depreciation & asset impairment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,26,"Finance charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,27,"Bulk purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,28,"Other materials",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,29,"Contracted services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,30,"Transfers and grants",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,31,"Other expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,32,"Loss on disposal of PPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,33,"Total Expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,35,"Surplus/(Deficit)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},0,36,"Transfers recognised - capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,37,"Contributions recognised - capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,38,"Contributed assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,39,"Surplus/(Deficit) after capital transfers & contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,40,"Taxation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,41,"Attributable to minorities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA25",2020,"DC5",0,44,"Share of surplus/ (deficit) of associate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",null,null,"Revenue - Standard",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",null,null,"Governance and administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",1,11,"Executive and council",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",1,12,"Budget and treasury office",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",1,13,"Corporate services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",null,null,"Community and public safety",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",1,21,"Community and social services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",1,22,"Sport and recreation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",1,23,"Public safety",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",1,24,"Housing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",1,25,"Health",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",null,null,"Economic and environmental services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",1,31,"Planning and development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",1,32,"Road transport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",1,33,"Environmental protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",null,null,"Trading services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",1,41,"Electricity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",1,42,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",1,43,"Waste water management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",1,44,"Waste management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",1,45,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",null,null,"Total Revenue - Standard",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",null,null,"Expenditure - Standard",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",null,null,"Governance and administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",2,11,"Executive and council",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",2,12,"Budget and treasury office",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",2,13,"Corporate services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",null,null,"Community and public safety",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",2,21,"Community and social services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",2,22,"Sport and recreation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",2,23,"Public safety",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",2,24,"Housing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",2,25,"Health",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",null,null,"Economic and environmental services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",2,31,"Planning and development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",2,32,"Road transport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",2,33,"Environmental protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",null,null,"Trading services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",2,41,"Electricity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",2,42,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",2,43,"Waste water management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",2,44,"Waste management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",2,45,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA27",2020,"DC5",null,null,"Total Expenditure - Standard",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"DC5",null,null,"Capital Expenditure - Standard",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"DC5",null,null,"Governance and administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"DC5",1,11,"Executive and council",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"DC5",1,12,"Budget and treasury office",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"DC5",1,13,"Corporate services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"DC5",null,null,"Community and public safety",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"DC5",1,21,"Community and social services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"DC5",1,22,"Sport and recreation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"DC5",1,23,"Public safety",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"DC5",1,24,"Housing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"DC5",1,25,"Health",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"DC5",null,null,"Economic and environmental services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",{"$f":"+MTREF","v":2020},{"$f":"LEFT(muni,(FIND(\" \",muni,1)-1))","v":"DC5"},1,31,"Planning and development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"DC5",1,32,"Road transport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"DC5",1,33,"Environmental protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"DC5",null,null,"Trading services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"DC5",1,41,"Electricity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"DC5",1,42,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"DC5",1,43,"Waste water management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"DC5",1,44,"Waste management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"DC5",1,45,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"DC5",null,null,"Total Capital Expenditure - Standard",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"DC5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"DC5",2,50,"Funded by:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"DC5",2,51,"National Government",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"DC5",2,52,"Provincial Government",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"DC5",2,53,"District Municipality",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"DC5",2,54,"Other transfers and grants",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"DC5",2,55,"Transfers recognised - capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"DC5",2,56,"Public contributions & donations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"DC5",2,57,"Borrowing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"DC5",2,58,"Internally generated funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]
["SA29",2020,"DC5",2,59,"Total Capital Funding",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"~"]