{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Expenditure"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Expenditure","index":0,"n_rows":337,"n_cols":23,"rows_kept":337,"cut":false,"hidden":false,"merged":[[0,1,0,22],[1,1,1,22]]}
["",""]
["","MONTHLY CAPITAL EXPENDITURE FOR THE 1st Quarter Ended 30 September 2025"]
[null,"R thousands","Code","Original Budget","Adjusted Budget","YTD      Actual","%","Month 1   July    Actual","Month 2 August Actual","Month 3 September Actual","Quarter 1 July - Sept Actual","Month 4 October Actual","Month 5 November Actual","Month 6 December Actual","Quarter 2 Oct - Dec Actual","Month 7 January Actual","Month 8 February Actual","Month 9 March Actual","Quarter 3 Jan - March Actual","Month 10 April Actual","Month 11 May   Actual","Month 12 June Actual","Quarter 4 April - June Actual"]
[null," "]
["","EASTERN CAPE"]
["A","Buffalo City","BUF",1159708535,1256224746,118909850,{"$f":"IF(($D6       =0),0,($F6       /$D6       ))","v":0.10253425443661153},235,45706922,73202693,118909850,0,0,0,0,0,0,0,0,0,0,0,0]
["A","Nelson Mandela Bay","NMA",2150127530,2150127530,84255285,{"$f":"IF(($D7       =0),0,($F7       /$D7       ))","v":3.9186180272758053E-2},10792514,0,73462771,84255285,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Metros","",{"$f":"SUM(D6:D7)","v":3309836065},{"$f":"SUM(E6:E7)","v":3406352276},{"$f":"SUM(F6:F7)","v":203165135},{"$f":"IF(($D8       =0),0,($F8       /$D8       ))","v":6.1382234953681912E-2},{"$f":"SUM(H6:H7)","v":10792749},{"$f":"SUM(I6:I7)","v":45706922},{"$f":"SUM(J6:J7)","v":146665464},{"$f":"SUM(K6:K7)","v":203165135},{"$f":"SUM(L6:L7)","v":0},{"$f":"SUM(M6:M7)","v":0},{"$f":"SUM(N6:N7)","v":0},{"$f":"SUM(O6:O7)","v":0},{"$f":"SUM(P6:P7)","v":0},{"$f":"SUM(Q6:Q7)","v":0},{"$f":"SUM(R6:R7)","v":0},{"$f":"SUM(S6:S7)","v":0},{"$f":"SUM(T6:T7)","v":0},{"$f":"SUM(U6:U7)","v":0},{"$f":"SUM(V6:V7)","v":0},{"$f":"SUM(W6:W7)","v":0}]
["B","Dr Beyers Naude","EC101",112867059,112867059,37002618,{"$f":"IF(($D9       =0),0,($F9       /$D9       ))","v":0.32784249299877655},36712493,-3616613,3906738,37002618,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Blue Crane Route","EC102",58791930,61638459,11620150,{"$f":"IF(($D10      =0),0,($F10      /$D10      ))","v":0.19764872491853899},1947505,5896664,3775981,11620150,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Makana","EC104",114399571,114399571,14102397,{"$f":"IF(($D11      =0),0,($F11      /$D11      ))","v":0.12327316332331351},0,13048482,1053915,14102397,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Ndlambe","EC105",158518240,158518240,49279733,{"$f":"IF(($D12      =0),0,($F12      /$D12      ))","v":0.31087736654154119},3632280,17795913,27851540,49279733,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Sundays River Valley","EC106",48143077,48143077,46512017,{"$f":"IF(($D13      =0),0,($F13      /$D13      ))","v":0.96612057014968111},35176989,4799757,6535271,46512017,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Kouga","EC108",265462280,293296300,12933049,{"$f":"IF(($D14      =0),0,($F14      /$D14      ))","v":4.871897054451578E-2},99750,3562694,9270605,12933049,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Kou-Kamma","EC109",50608547,50608547,14203144,{"$f":"IF(($D15      =0),0,($F15      /$D15      ))","v":0.28064714049190148},117028,6836971,7249145,14203144,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Sarah Baartman","DC10",6849100,10019100,2729602,{"$f":"IF(($D16      =0),0,($F16      /$D16      ))","v":0.39853440598034778},0,105978,2623624,2729602,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Sarah Baartman","",{"$f":"SUM(D9:D16)","v":815639804},{"$f":"SUM(E9:E16)","v":849490353},{"$f":"SUM(F9:F16)","v":188382710},{"$f":"IF(($D17      =0),0,($F17      /$D17      ))","v":0.2309631151841138},{"$f":"SUM(H9:H16)","v":77686045},{"$f":"SUM(I9:I16)","v":48429846},{"$f":"SUM(J9:J16)","v":62266819},{"$f":"SUM(K9:K16)","v":188382710},{"$f":"SUM(L9:L16)","v":0},{"$f":"SUM(M9:M16)","v":0},{"$f":"SUM(N9:N16)","v":0},{"$f":"SUM(O9:O16)","v":0},{"$f":"SUM(P9:P16)","v":0},{"$f":"SUM(Q9:Q16)","v":0},{"$f":"SUM(R9:R16)","v":0},{"$f":"SUM(S9:S16)","v":0},{"$f":"SUM(T9:T16)","v":0},{"$f":"SUM(U9:U16)","v":0},{"$f":"SUM(V9:V16)","v":0},{"$f":"SUM(W9:W16)","v":0}]
["B","Mbhashe","EC121",127591613,127591613,32006899,{"$f":"IF(($D18      =0),0,($F18      /$D18      ))","v":0.25085425481688989},15742175,5367949,10896775,32006899,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Mnquma","EC122",252618890,267434282,49768896,{"$f":"IF(($D19      =0),0,($F19      /$D19      ))","v":0.19701177532685699},5253891,21486195,23028810,49768896,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Great Kei","EC123",45276875,46788690,14222336,{"$f":"IF(($D20      =0),0,($F20      /$D20      ))","v":0.31411920544428035},3508502,3164413,7549421,14222336,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Amahlathi","EC124",92121850,92121850,11137854,{"$f":"IF(($D21      =0),0,($F21      /$D21      ))","v":0.12090349900702167},245265,3905640,6986949,11137854,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Ngqushwa","EC126",49637253,49637253,12703977,{"$f":"IF(($D22      =0),0,($F22      /$D22      ))","v":0.2559363428109126},2720885,3120757,6862335,12703977,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Raymond Mhlaba","EC129",72624483,72624483,28830918,{"$f":"IF(($D23      =0),0,($F23      /$D23      ))","v":0.39698620642848498},1852530,13342705,13635683,28830918,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Amathole","DC12",533155331,533155331,102503672,{"$f":"IF(($D24      =0),0,($F24      /$D24      ))","v":0.19225855213290552},35403108,19304971,47795593,102503672,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Amathole","",{"$f":"SUM(D18:D24)","v":1173026295},{"$f":"SUM(E18:E24)","v":1189353502},{"$f":"SUM(F18:F24)","v":251174552},{"$f":"IF(($D25      =0),0,($F25      /$D25      ))","v":0.214125252835871},{"$f":"SUM(H18:H24)","v":64726356},{"$f":"SUM(I18:I24)","v":69692630},{"$f":"SUM(J18:J24)","v":116755566},{"$f":"SUM(K18:K24)","v":251174552},{"$f":"SUM(L18:L24)","v":0},{"$f":"SUM(M18:M24)","v":0},{"$f":"SUM(N18:N24)","v":0},{"$f":"SUM(O18:O24)","v":0},{"$f":"SUM(P18:P24)","v":0},{"$f":"SUM(Q18:Q24)","v":0},{"$f":"SUM(R18:R24)","v":0},{"$f":"SUM(S18:S24)","v":0},{"$f":"SUM(T18:T24)","v":0},{"$f":"SUM(U18:U24)","v":0},{"$f":"SUM(V18:V24)","v":0},{"$f":"SUM(W18:W24)","v":0}]
["B","Inxuba Yethemba","EC131",31734000,31734000,45825045,{"$f":"IF(($D26      =0),0,($F26      /$D26      ))","v":1.4440362072225374},49956428,-9217349,5085966,45825045,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Intsika Yethu","EC135",130438309,130438309,12080746,{"$f":"IF(($D27      =0),0,($F27      /$D27      ))","v":9.2616548716527747E-2},264225,5905617,5910904,12080746,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Emalahleni (EC)","EC136",174617382,174617382,18871974,{"$f":"IF(($D28      =0),0,($F28      /$D28      ))","v":0.10807614788314716},2799797,9405267,6666910,18871974,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Dr. A.B. Xuma","EC137",126403376,126403376,41930700,{"$f":"IF(($D29      =0),0,($F29      /$D29      ))","v":0.33172136161932891},9594269,19245836,13090595,41930700,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Sakhisizwe","EC138",75544148,75544148,97715920,{"$f":"IF(($D30      =0),0,($F30      /$D30      ))","v":1.2934942359797346},90869650,3690851,3155419,97715920,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Enoch Mgijima","EC139",126040260,126040260,21653789,{"$f":"IF(($D31      =0),0,($F31      /$D31      ))","v":0.17180057388012371},2147604,10983902,8522283,21653789,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Chris Hani","DC13",367951198,367951198,100695896,{"$f":"IF(($D32      =0),0,($F32      /$D32      ))","v":0.27366644421144132},32164047,26756989,41774860,100695896,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Chris Hani","",{"$f":"SUM(D26:D32)","v":1032728673},{"$f":"SUM(E26:E32)","v":1032728673},{"$f":"SUM(F26:F32)","v":338774070},{"$f":"IF(($D33      =0),0,($F33      /$D33      ))","v":0.32803782722124536},{"$f":"SUM(H26:H32)","v":187796020},{"$f":"SUM(I26:I32)","v":66771113},{"$f":"SUM(J26:J32)","v":84206937},{"$f":"SUM(K26:K32)","v":338774070},{"$f":"SUM(L26:L32)","v":0},{"$f":"SUM(M26:M32)","v":0},{"$f":"SUM(N26:N32)","v":0},{"$f":"SUM(O26:O32)","v":0},{"$f":"SUM(P26:P32)","v":0},{"$f":"SUM(Q26:Q32)","v":0},{"$f":"SUM(R26:R32)","v":0},{"$f":"SUM(S26:S32)","v":0},{"$f":"SUM(T26:T32)","v":0},{"$f":"SUM(U26:U32)","v":0},{"$f":"SUM(V26:V32)","v":0},{"$f":"SUM(W26:W32)","v":0}]
["B","Elundini","EC141",60339060,60339060,15031737,{"$f":"IF(($D34      =0),0,($F34      /$D34      ))","v":0.24912116628929917},4901716,7355611,2774410,15031737,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Senqu","EC142",135991073,135991073,18334016,{"$f":"IF(($D35      =0),0,($F35      /$D35      ))","v":0.13481779057659174},2859578,6998384,8476054,18334016,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Walter Sisulu","EC145",39919855,39919855,5195365,{"$f":"IF(($D36      =0),0,($F36      /$D36      ))","v":0.13014488654831036},2700085,515150,1980130,5195365,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Joe Gqabi","DC14",273663190,273663190,31364654,{"$f":"IF(($D37      =0),0,($F37      /$D37      ))","v":0.11461042312632547},2475542,11321285,17567827,31364654,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Joe Gqabi","",{"$f":"SUM(D34:D37)","v":509913178},{"$f":"SUM(E34:E37)","v":509913178},{"$f":"SUM(F34:F37)","v":69925772},{"$f":"IF(($D38      =0),0,($F38      /$D38      ))","v":0.13713270222641707},{"$f":"SUM(H34:H37)","v":12936921},{"$f":"SUM(I34:I37)","v":26190430},{"$f":"SUM(J34:J37)","v":30798421},{"$f":"SUM(K34:K37)","v":69925772},{"$f":"SUM(L34:L37)","v":0},{"$f":"SUM(M34:M37)","v":0},{"$f":"SUM(N34:N37)","v":0},{"$f":"SUM(O34:O37)","v":0},{"$f":"SUM(P34:P37)","v":0},{"$f":"SUM(Q34:Q37)","v":0},{"$f":"SUM(R34:R37)","v":0},{"$f":"SUM(S34:S37)","v":0},{"$f":"SUM(T34:T37)","v":0},{"$f":"SUM(U34:U37)","v":0},{"$f":"SUM(V34:V37)","v":0},{"$f":"SUM(W34:W37)","v":0}]
["B","Ngquza Hills","EC153",137354988,137354988,29999685,{"$f":"IF(($D39      =0),0,($F39      /$D39      ))","v":0.21840986946902868},12645892,9313743,8040050,29999685,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Port St Johns","EC154",143710254,143710254,-70730528,{"$f":"IF(($D40      =0),0,($F40      /$D40      ))","v":-0.49217453891633928},89664060,13092101,-173486689,-70730528,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Nyandeni","EC155",180526259,180526259,20333322,{"$f":"IF(($D41      =0),0,($F41      /$D41      ))","v":0.1126335975310938},2859164,-5133530,22607688,20333322,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Mhlontlo","EC156",129825175,129825175,176130090,{"$f":"IF(($D42      =0),0,($F42      /$D42      ))","v":1.3566713081649995},134004485,33636107,8489498,176130090,0,0,0,0,0,0,0,0,0,0,0,0]
["B","King Sabata Dalindyebo","EC157",199507186,199507186,59630500,{"$f":"IF(($D43      =0),0,($F43      /$D43      ))","v":0.29888898337727043},16074996,23536144,20019360,59630500,0,0,0,0,0,0,0,0,0,0,0,0]
["C","O R Tambo","DC15",1369537463,1392537463,184903542,{"$f":"IF(($D44      =0),0,($F44      /$D44      ))","v":0.13501167145509477},47902330,54259813,82741399,184903542,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total O .R. Tambo","",{"$f":"SUM(D39:D44)","v":2160461325},{"$f":"SUM(E39:E44)","v":2183461325},{"$f":"SUM(F39:F44)","v":400266611},{"$f":"IF(($D45      =0),0,($F45      /$D45      ))","v":0.18526904710964914},{"$f":"SUM(H39:H44)","v":303150927},{"$f":"SUM(I39:I44)","v":128704378},{"$f":"SUM(J39:J44)","v":-31588694},{"$f":"SUM(K39:K44)","v":400266611},{"$f":"SUM(L39:L44)","v":0},{"$f":"SUM(M39:M44)","v":0},{"$f":"SUM(N39:N44)","v":0},{"$f":"SUM(O39:O44)","v":0},{"$f":"SUM(P39:P44)","v":0},{"$f":"SUM(Q39:Q44)","v":0},{"$f":"SUM(R39:R44)","v":0},{"$f":"SUM(S39:S44)","v":0},{"$f":"SUM(T39:T44)","v":0},{"$f":"SUM(U39:U44)","v":0},{"$f":"SUM(V39:V44)","v":0},{"$f":"SUM(W39:W44)","v":0}]
["B","Matatiele","EC441",163364950,180750616,37996458,{"$f":"IF(($D46      =0),0,($F46      /$D46      ))","v":0.23258635343750297},6827684,15278721,15890053,37996458,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Umzimvubu","EC442",215003000,215003000,27570486,{"$f":"IF(($D47      =0),0,($F47      /$D47      ))","v":0.12823302930656783},9668461,7524751,10377274,27570486,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Winnie Madikizela-Mandela","EC443",165872427,165872427,28109360,{"$f":"IF(($D48      =0),0,($F48      /$D48      ))","v":0.16946372889328978},7331826,10074695,10702839,28109360,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Ntabankulu","EC444",68269693,68269693,4454131,{"$f":"IF(($D49      =0),0,($F49      /$D49      ))","v":6.5243167271896177E-2},-3352032,3192051,4614112,4454131,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Alfred Nzo","DC44",592469475,592469475,158505858,{"$f":"IF(($D50      =0),0,($F50      /$D50      ))","v":0.26753421853505616},42747098,46247476,69511284,158505858,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Alfred Nzo","",{"$f":"SUM(D46:D50)","v":1204979545},{"$f":"SUM(E46:E50)","v":1222365211},{"$f":"SUM(F46:F50)","v":256636293},{"$f":"IF(($D51      =0),0,($F51      /$D51      ))","v":0.21297979211755},{"$f":"SUM(H46:H50)","v":63223037},{"$f":"SUM(I46:I50)","v":82317694},{"$f":"SUM(J46:J50)","v":111095562},{"$f":"SUM(K46:K50)","v":256636293},{"$f":"SUM(L46:L50)","v":0},{"$f":"SUM(M46:M50)","v":0},{"$f":"SUM(N46:N50)","v":0},{"$f":"SUM(O46:O50)","v":0},{"$f":"SUM(P46:P50)","v":0},{"$f":"SUM(Q46:Q50)","v":0},{"$f":"SUM(R46:R50)","v":0},{"$f":"SUM(S46:S50)","v":0},{"$f":"SUM(T46:T50)","v":0},{"$f":"SUM(U46:U50)","v":0},{"$f":"SUM(V46:V50)","v":0},{"$f":"SUM(W46:W50)","v":0}]
["","Total Eastern Cape","",{"$f":"SUM(D6:D7,D9:D16,D18:D24,D26:D32,D34:D37,D39:D44,D46:D50)","v":10206584885},{"$f":"SUM(E6:E7,E9:E16,E18:E24,E26:E32,E34:E37,E39:E44,E46:E50)","v":10393664518},{"$f":"SUM(F6:F7,F9:F16,F18:F24,F26:F32,F34:F37,F39:F44,F46:F50)","v":1708325143},{"$f":"IF(($D52      =0),0,($F52      /$D52      ))","v":0.16737480383968806},{"$f":"SUM(H6:H7,H9:H16,H18:H24,H26:H32,H34:H37,H39:H44,H46:H50)","v":720312055},{"$f":"SUM(I6:I7,I9:I16,I18:I24,I26:I32,I34:I37,I39:I44,I46:I50)","v":467813013},{"$f":"SUM(J6:J7,J9:J16,J18:J24,J26:J32,J34:J37,J39:J44,J46:J50)","v":520200075},{"$f":"SUM(K6:K7,K9:K16,K18:K24,K26:K32,K34:K37,K39:K44,K46:K50)","v":1708325143},{"$f":"SUM(L6:L7,L9:L16,L18:L24,L26:L32,L34:L37,L39:L44,L46:L50)","v":0},{"$f":"SUM(M6:M7,M9:M16,M18:M24,M26:M32,M34:M37,M39:M44,M46:M50)","v":0},{"$f":"SUM(N6:N7,N9:N16,N18:N24,N26:N32,N34:N37,N39:N44,N46:N50)","v":0},{"$f":"SUM(O6:O7,O9:O16,O18:O24,O26:O32,O34:O37,O39:O44,O46:O50)","v":0},{"$f":"SUM(P6:P7,P9:P16,P18:P24,P26:P32,P34:P37,P39:P44,P46:P50)","v":0},{"$f":"SUM(Q6:Q7,Q9:Q16,Q18:Q24,Q26:Q32,Q34:Q37,Q39:Q44,Q46:Q50)","v":0},{"$f":"SUM(R6:R7,R9:R16,R18:R24,R26:R32,R34:R37,R39:R44,R46:R50)","v":0},{"$f":"SUM(S6:S7,S9:S16,S18:S24,S26:S32,S34:S37,S39:S44,S46:S50)","v":0},{"$f":"SUM(T6:T7,T9:T16,T18:T24,T26:T32,T34:T37,T39:T44,T46:T50)","v":0},{"$f":"SUM(U6:U7,U9:U16,U18:U24,U26:U32,U34:U37,U39:U44,U46:U50)","v":0},{"$f":"SUM(V6:V7,V9:V16,V18:V24,V26:V32,V34:V37,V39:V44,V46:V50)","v":0},{"$f":"SUM(W6:W7,W9:W16,W18:W24,W26:W32,W34:W37,W39:W44,W46:W50)","v":0}]
[null," "]
["","FREE STATE"]
["A","Mangaung","MAN",1343987464,1343987464,104526439,{"$f":"IF(($D55      =0),0,($F55      /$D55      ))","v":7.777337348735866E-2},12020609,-3403758,95909588,104526439,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Metros","",{"$f":"D55","v":1343987464},{"$f":"E55","v":1343987464},{"$f":"F55","v":104526439},{"$f":"IF(($D56      =0),0,($F56      /$D56      ))","v":7.777337348735866E-2},{"$f":"H55","v":12020609},{"$f":"I55","v":-3403758},{"$f":"J55","v":95909588},{"$f":"K55","v":104526439},{"$f":"L55","v":0},{"$f":"M55","v":0},{"$f":"N55","v":0},{"$f":"O55","v":0},{"$f":"P55","v":0},{"$f":"Q55","v":0},{"$f":"R55","v":0},{"$f":"S55","v":0},{"$f":"T55","v":0},{"$f":"U55","v":0},{"$f":"V55","v":0},{"$f":"W55","v":0}]
["B","Letsemeng","FS161",40044260,40044260,580584,{"$f":"IF(($D57      =0),0,($F57      /$D57      ))","v":1.4498557346296324E-2},0,580584,0,580584,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Kopanong","FS162",50378251,50378251,3417667,{"$f":"IF(($D58      =0),0,($F58      /$D58      ))","v":6.7840128074315248E-2},0,2230761,1186906,3417667,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Mohokare","FS163",48221808,48221808,245,{"$f":"IF(($D59      =0),0,($F59      /$D59      ))","v":5.0806888037047471E-6},0,245,0,245,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Xhariep","DC16",3914000,3914000,22056270,{"$f":"IF(($D60      =0),0,($F60      /$D60      ))","v":5.6352248339294837},19737,47087,21989446,22056270,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Xhariep","",{"$f":"SUM(D57:D60)","v":142558319},{"$f":"SUM(E57:E60)","v":142558319},{"$f":"SUM(F57:F60)","v":26054766},{"$f":"IF(($D61      =0),0,($F61      /$D61      ))","v":0.18276566518717158},{"$f":"SUM(H57:H60)","v":19737},{"$f":"SUM(I57:I60)","v":2858677},{"$f":"SUM(J57:J60)","v":23176352},{"$f":"SUM(K57:K60)","v":26054766},{"$f":"SUM(L57:L60)","v":0},{"$f":"SUM(M57:M60)","v":0},{"$f":"SUM(N57:N60)","v":0},{"$f":"SUM(O57:O60)","v":0},{"$f":"SUM(P57:P60)","v":0},{"$f":"SUM(Q57:Q60)","v":0},{"$f":"SUM(R57:R60)","v":0},{"$f":"SUM(S57:S60)","v":0},{"$f":"SUM(T57:T60)","v":0},{"$f":"SUM(U57:U60)","v":0},{"$f":"SUM(V57:V60)","v":0},{"$f":"SUM(W57:W60)","v":0}]
["B","Masilonyana","FS181",77730541,77730541,-1673748588,{"$f":"IF(($D62      =0),0,($F62      /$D62      ))","v":-21.532702158859284},0,2720302,-1676468890,-1673748588,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Tokologo","FS182",42079866,42079866,3646427,{"$f":"IF(($D63      =0),0,($F63      /$D63      ))","v":8.6654909975236144E-2},992962,1368115,1285350,3646427,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Tswelopele","FS183",41201000,41201000,9762365,{"$f":"IF(($D64      =0),0,($F64      /$D64      ))","v":0.23694485570738574},6335318,3423984,3063,9762365,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Matjhabeng","FS184",140263000,140263000,59013224,{"$f":"IF(($D65      =0),0,($F65      /$D65      ))","v":0.42073265223187867},11111171,34343894,13558159,59013224,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Nala","FS185",57483500,57483500,12317592,{"$f":"IF(($D66      =0),0,($F66      /$D66      ))","v":0.21428048048570458},2646096,3320531,6350965,12317592,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Lejweleputswa","DC18",450000,450000,0,{"$f":"IF(($D67      =0),0,($F67      /$D67      ))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Lejweleputswa","",{"$f":"SUM(D62:D67)","v":359207907},{"$f":"SUM(E62:E67)","v":359207907},{"$f":"SUM(F62:F67)","v":-1589008980},{"$f":"IF(($D68      =0),0,($F68      /$D68      ))","v":-4.4236469995077252},{"$f":"SUM(H62:H67)","v":21085547},{"$f":"SUM(I62:I67)","v":45176826},{"$f":"SUM(J62:J67)","v":-1655271353},{"$f":"SUM(K62:K67)","v":-1589008980},{"$f":"SUM(L62:L67)","v":0},{"$f":"SUM(M62:M67)","v":0},{"$f":"SUM(N62:N67)","v":0},{"$f":"SUM(O62:O67)","v":0},{"$f":"SUM(P62:P67)","v":0},{"$f":"SUM(Q62:Q67)","v":0},{"$f":"SUM(R62:R67)","v":0},{"$f":"SUM(S62:S67)","v":0},{"$f":"SUM(T62:T67)","v":0},{"$f":"SUM(U62:U67)","v":0},{"$f":"SUM(V62:V67)","v":0},{"$f":"SUM(W62:W67)","v":0}]
["B","Setsoto","FS191",287594868,287594868,49584943,{"$f":"IF(($D69      =0),0,($F69      /$D69      ))","v":0.17241247503762827},18711836,6212416,24660691,49584943,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Dihlabeng","FS192",146249241,146249241,26688846,{"$f":"IF(($D70      =0),0,($F70      /$D70      ))","v":0.18248878296742752},4961186,11133500,10594160,26688846,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Nketoana","FS193",212841009,212841009,8319587,{"$f":"IF(($D71      =0),0,($F71      /$D71      ))","v":3.9088270813450239E-2},1768481,3860722,2690384,8319587,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Maluti-a-Phofung","FS194",316680865,316680865,25048572,{"$f":"IF(($D72      =0),0,($F72      /$D72      ))","v":7.909720721521965E-2},2246769,12452021,10349782,25048572,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Phumelela","FS195",44113000,44113000,6886278,{"$f":"IF(($D73      =0),0,($F73      /$D73      ))","v":0.15610541110330289},0,2578306,4307972,6886278,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Mantsopa","FS196",34810650,34810650,3096199,{"$f":"IF(($D74      =0),0,($F74      /$D74      ))","v":8.8944015696345802E-2},0,156522,2939677,3096199,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Thabo Mofutsanyana","DC19",9920004,9920004,2239019,{"$f":"IF(($D75      =0),0,($F75      /$D75      ))","v":0.22570746947279458},480473,97398,1661148,2239019,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Thabo Mofutsanyana","",{"$f":"SUM(D69:D75)","v":1052209637},{"$f":"SUM(E69:E75)","v":1052209637},{"$f":"SUM(F69:F75)","v":121863444},{"$f":"IF(($D76      =0),0,($F76      /$D76      ))","v":0.1158166963262664},{"$f":"SUM(H69:H75)","v":28168745},{"$f":"SUM(I69:I75)","v":36490885},{"$f":"SUM(J69:J75)","v":57203814},{"$f":"SUM(K69:K75)","v":121863444},{"$f":"SUM(L69:L75)","v":0},{"$f":"SUM(M69:M75)","v":0},{"$f":"SUM(N69:N75)","v":0},{"$f":"SUM(O69:O75)","v":0},{"$f":"SUM(P69:P75)","v":0},{"$f":"SUM(Q69:Q75)","v":0},{"$f":"SUM(R69:R75)","v":0},{"$f":"SUM(S69:S75)","v":0},{"$f":"SUM(T69:T75)","v":0},{"$f":"SUM(U69:U75)","v":0},{"$f":"SUM(V69:V75)","v":0},{"$f":"SUM(W69:W75)","v":0}]
["B","Moqhaka","FS201",95021271,95021271,12211639,{"$f":"IF(($D77      =0),0,($F77      /$D77      ))","v":0.12851479328244306},12929,9704158,2494552,12211639,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Ngwathe","FS203",171207399,171207399,15748275,{"$f":"IF(($D78      =0),0,($F78      /$D78      ))","v":9.1983612226945871E-2},1342864,7925745,6479666,15748275,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Metsimaholo","FS204",163206950,163206950,16053132,{"$f":"IF(($D79      =0),0,($F79      /$D79      ))","v":9.8360590648866361E-2},6506804,0,9546328,16053132,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Mafube","FS205",39243750,39243750,1290836,{"$f":"IF(($D80      =0),0,($F80      /$D80      ))","v":3.2892779104953015E-2},0,1066821,224015,1290836,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Fezile Dabi","DC20",4000000,4000000,9192,{"$f":"IF(($D81      =0),0,($F81      /$D81      ))","v":2.2980000000000001E-3},0,2680,6512,9192,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Fezile Dabi","",{"$f":"SUM(D77:D81)","v":472679370},{"$f":"SUM(E77:E81)","v":472679370},{"$f":"SUM(F77:F81)","v":45313074},{"$f":"IF(($D82      =0),0,($F82      /$D82      ))","v":9.5864293802371783E-2},{"$f":"SUM(H77:H81)","v":7862597},{"$f":"SUM(I77:I81)","v":18699404},{"$f":"SUM(J77:J81)","v":18751073},{"$f":"SUM(K77:K81)","v":45313074},{"$f":"SUM(L77:L81)","v":0},{"$f":"SUM(M77:M81)","v":0},{"$f":"SUM(N77:N81)","v":0},{"$f":"SUM(O77:O81)","v":0},{"$f":"SUM(P77:P81)","v":0},{"$f":"SUM(Q77:Q81)","v":0},{"$f":"SUM(R77:R81)","v":0},{"$f":"SUM(S77:S81)","v":0},{"$f":"SUM(T77:T81)","v":0},{"$f":"SUM(U77:U81)","v":0},{"$f":"SUM(V77:V81)","v":0},{"$f":"SUM(W77:W81)","v":0}]
["","Total Free State","",{"$f":"SUM(D55,D57:D60,D62:D67,D69:D75,D77:D81)","v":3370642697},{"$f":"SUM(E55,E57:E60,E62:E67,E69:E75,E77:E81)","v":3370642697},{"$f":"SUM(F55,F57:F60,F62:F67,F69:F75,F77:F81)","v":-1291251257},{"$f":"IF(($D83      =0),0,($F83      /$D83      ))","v":-0.3830875512700479},{"$f":"SUM(H55,H57:H60,H62:H67,H69:H75,H77:H81)","v":69157235},{"$f":"SUM(I55,I57:I60,I62:I67,I69:I75,I77:I81)","v":99822034},{"$f":"SUM(J55,J57:J60,J62:J67,J69:J75,J77:J81)","v":-1460230526},{"$f":"SUM(K55,K57:K60,K62:K67,K69:K75,K77:K81)","v":-1291251257},{"$f":"SUM(L55,L57:L60,L62:L67,L69:L75,L77:L81)","v":0},{"$f":"SUM(M55,M57:M60,M62:M67,M69:M75,M77:M81)","v":0},{"$f":"SUM(N55,N57:N60,N62:N67,N69:N75,N77:N81)","v":0},{"$f":"SUM(O55,O57:O60,O62:O67,O69:O75,O77:O81)","v":0},{"$f":"SUM(P55,P57:P60,P62:P67,P69:P75,P77:P81)","v":0},{"$f":"SUM(Q55,Q57:Q60,Q62:Q67,Q69:Q75,Q77:Q81)","v":0},{"$f":"SUM(R55,R57:R60,R62:R67,R69:R75,R77:R81)","v":0},{"$f":"SUM(S55,S57:S60,S62:S67,S69:S75,S77:S81)","v":0},{"$f":"SUM(T55,T57:T60,T62:T67,T69:T75,T77:T81)","v":0},{"$f":"SUM(U55,U57:U60,U62:U67,U69:U75,U77:U81)","v":0},{"$f":"SUM(V55,V57:V60,V62:V67,V69:V75,V77:V81)","v":0},{"$f":"SUM(W55,W57:W60,W62:W67,W69:W75,W77:W81)","v":0}]
[null," "]
["","GAUTENG"]
["A","City of Ekurhuleni","EKU",3197115099,3197115099,137679154,{"$f":"IF(($D86      =0),0,($F86      /$D86      ))","v":4.3063558782435937E-2},3369388,51768604,82541162,137679154,0,0,0,0,0,0,0,0,0,0,0,0]
["A","City of Johannesburg","JHB",8700420163,8700420163,712504000,{"$f":"IF(($D87      =0),0,($F87      /$D87      ))","v":8.1893056502034586E-2},83591000,288018000,340895000,712504000,0,0,0,0,0,0,0,0,0,0,0,0]
["A","City of Tshwane","TSH",2459328252,2459328252,443827692,{"$f":"IF(($D88      =0),0,($F88      /$D88      ))","v":0.1804670408023272},0,0,443827692,443827692,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Metros","",{"$f":"SUM(D86:D88)","v":14356863514},{"$f":"SUM(E86:E88)","v":14356863514},{"$f":"SUM(F86:F88)","v":1294010846},{"$f":"IF(($D89      =0),0,($F89      /$D89      ))","v":9.0131862348496516E-2},{"$f":"SUM(H86:H88)","v":86960388},{"$f":"SUM(I86:I88)","v":339786604},{"$f":"SUM(J86:J88)","v":867263854},{"$f":"SUM(K86:K88)","v":1294010846},{"$f":"SUM(L86:L88)","v":0},{"$f":"SUM(M86:M88)","v":0},{"$f":"SUM(N86:N88)","v":0},{"$f":"SUM(O86:O88)","v":0},{"$f":"SUM(P86:P88)","v":0},{"$f":"SUM(Q86:Q88)","v":0},{"$f":"SUM(R86:R88)","v":0},{"$f":"SUM(S86:S88)","v":0},{"$f":"SUM(T86:T88)","v":0},{"$f":"SUM(U86:U88)","v":0},{"$f":"SUM(V86:V88)","v":0},{"$f":"SUM(W86:W88)","v":0}]
["B","Emfuleni","GT421",379715545,379715545,37843949,{"$f":"IF(($D90      =0),0,($F90      /$D90      ))","v":9.9663944492975651E-2},10296972,2738613,24808364,37843949,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Midvaal","GT422",235715132,250485132,25412278,{"$f":"IF(($D91      =0),0,($F91      /$D91      ))","v":0.10780927717444971},2516,3376448,22033314,25412278,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Lesedi","GT423",104387800,104387800,16833231,{"$f":"IF(($D92      =0),0,($F92      /$D92      ))","v":0.16125668900005558},7399321,6011942,3421968,16833231,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Sedibeng","DC42",8145738,8145738,383000,{"$f":"IF(($D93      =0),0,($F93      /$D93      ))","v":4.701845308552767E-2},273254,78520,31226,383000,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Sedibeng","",{"$f":"SUM(D90:D93)","v":727964215},{"$f":"SUM(E90:E93)","v":742734215},{"$f":"SUM(F90:F93)","v":80472458},{"$f":"IF(($D94      =0),0,($F94      /$D94      ))","v":0.11054452449973795},{"$f":"SUM(H90:H93)","v":17972063},{"$f":"SUM(I90:I93)","v":12205523},{"$f":"SUM(J90:J93)","v":50294872},{"$f":"SUM(K90:K93)","v":80472458},{"$f":"SUM(L90:L93)","v":0},{"$f":"SUM(M90:M93)","v":0},{"$f":"SUM(N90:N93)","v":0},{"$f":"SUM(O90:O93)","v":0},{"$f":"SUM(P90:P93)","v":0},{"$f":"SUM(Q90:Q93)","v":0},{"$f":"SUM(R90:R93)","v":0},{"$f":"SUM(S90:S93)","v":0},{"$f":"SUM(T90:T93)","v":0},{"$f":"SUM(U90:U93)","v":0},{"$f":"SUM(V90:V93)","v":0},{"$f":"SUM(W90:W93)","v":0}]
["B","Mogale City","GT481",500648888,586534888,70477485,{"$f":"IF(($D95      =0),0,($F95      /$D95      ))","v":0.14077227911469964},19334141,32927385,18215959,70477485,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Merafong City","GT484",155110899,155110899,20122550,{"$f":"IF(($D96      =0),0,($F96      /$D96      ))","v":0.12973008427989319},-342362756,3677173,358808133,20122550,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Rand West City","GT485",291421741,291421741,54021366,{"$f":"IF(($D97      =0),0,($F97      /$D97      ))","v":0.18537177704940003},761270,37347591,15912505,54021366,0,0,0,0,0,0,0,0,0,0,0,0]
["C","West Rand","DC48",3729132,3729132,297817,{"$f":"IF(($D98      =0),0,($F98      /$D98      ))","v":7.9862284306374778E-2},297817,0,0,297817,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total West Rand","",{"$f":"SUM(D95:D98)","v":950910660},{"$f":"SUM(E95:E98)","v":1036796660},{"$f":"SUM(F95:F98)","v":144919218},{"$f":"IF(($D99      =0),0,($F99      /$D99      ))","v":0.1524004557904525},{"$f":"SUM(H95:H98)","v":-321969528},{"$f":"SUM(I95:I98)","v":73952149},{"$f":"SUM(J95:J98)","v":392936597},{"$f":"SUM(K95:K98)","v":144919218},{"$f":"SUM(L95:L98)","v":0},{"$f":"SUM(M95:M98)","v":0},{"$f":"SUM(N95:N98)","v":0},{"$f":"SUM(O95:O98)","v":0},{"$f":"SUM(P95:P98)","v":0},{"$f":"SUM(Q95:Q98)","v":0},{"$f":"SUM(R95:R98)","v":0},{"$f":"SUM(S95:S98)","v":0},{"$f":"SUM(T95:T98)","v":0},{"$f":"SUM(U95:U98)","v":0},{"$f":"SUM(V95:V98)","v":0},{"$f":"SUM(W95:W98)","v":0}]
["","Total Gauteng","",{"$f":"SUM(D86:D88,D90:D93,D95:D98)","v":16035738389},{"$f":"SUM(E86:E88,E90:E93,E95:E98)","v":16136394389},{"$f":"SUM(F86:F88,F90:F93,F95:F98)","v":1519402522},{"$f":"IF(($D100     =0),0,($F100     /$D100     ))","v":9.4751017080838704E-2},{"$f":"SUM(H86:H88,H90:H93,H95:H98)","v":-217037077},{"$f":"SUM(I86:I88,I90:I93,I95:I98)","v":425944276},{"$f":"SUM(J86:J88,J90:J93,J95:J98)","v":1310495323},{"$f":"SUM(K86:K88,K90:K93,K95:K98)","v":1519402522},{"$f":"SUM(L86:L88,L90:L93,L95:L98)","v":0},{"$f":"SUM(M86:M88,M90:M93,M95:M98)","v":0},{"$f":"SUM(N86:N88,N90:N93,N95:N98)","v":0},{"$f":"SUM(O86:O88,O90:O93,O95:O98)","v":0},{"$f":"SUM(P86:P88,P90:P93,P95:P98)","v":0},{"$f":"SUM(Q86:Q88,Q90:Q93,Q95:Q98)","v":0},{"$f":"SUM(R86:R88,R90:R93,R95:R98)","v":0},{"$f":"SUM(S86:S88,S90:S93,S95:S98)","v":0},{"$f":"SUM(T86:T88,T90:T93,T95:T98)","v":0},{"$f":"SUM(U86:U88,U90:U93,U95:U98)","v":0},{"$f":"SUM(V86:V88,V90:V93,V95:V98)","v":0},{"$f":"SUM(W86:W88,W90:W93,W95:W98)","v":0}]
[null," "]
["","KWAZULU-NATAL"]
["A","eThekwini","ETH",7296796000,7296796000,682501393,{"$f":"IF(($D103     =0),0,($F103     /$D103     ))","v":9.3534394136823892E-2},28984421,259393896,394123076,682501393,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Metros","",{"$f":"D103","v":7296796000},{"$f":"E103","v":7296796000},{"$f":"F103","v":682501393},{"$f":"IF(($D104     =0),0,($F104     /$D104     ))","v":9.3534394136823892E-2},{"$f":"H103","v":28984421},{"$f":"I103","v":259393896},{"$f":"J103","v":394123076},{"$f":"K103","v":682501393},{"$f":"L103","v":0},{"$f":"M103","v":0},{"$f":"N103","v":0},{"$f":"O103","v":0},{"$f":"P103","v":0},{"$f":"Q103","v":0},{"$f":"R103","v":0},{"$f":"S103","v":0},{"$f":"T103","v":0},{"$f":"U103","v":0},{"$f":"V103","v":0},{"$f":"W103","v":0}]
["B","Umdoni","KZN212",80918782,80918782,20670102,{"$f":"IF(($D105     =0),0,($F105     /$D105     ))","v":0.25544257450637359},10003493,9809693,856916,20670102,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Umzumbe","KZN213",52388500,52388500,12282292,{"$f":"IF(($D106     =0),0,($F106     /$D106     ))","v":0.23444633841396489},1123509,3350059,7808724,12282292,0,0,0,0,0,0,0,0,0,0,0,0]
["B","uMuziwabantu","KZN214",35107944,35107944,3631284,{"$f":"IF(($D107     =0),0,($F107     /$D107     ))","v":0.10343197539565405},2579816,1051468,0,3631284,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Ray Nkonyeni","KZN216",173725424,173725424,52336655,{"$f":"IF(($D108     =0),0,($F108     /$D108     ))","v":0.30126076998378776},16070471,11130143,25136041,52336655,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Ugu","DC21",373244700,373244700,123281484,{"$f":"IF(($D109     =0),0,($F109     /$D109     ))","v":0.33029667668422352},64235250,28777697,30268537,123281484,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Ugu","",{"$f":"SUM(D105:D109)","v":715385350},{"$f":"SUM(E105:E109)","v":715385350},{"$f":"SUM(F105:F109)","v":212201817},{"$f":"IF(($D110     =0),0,($F110     /$D110     ))","v":0.29662589120674615},{"$f":"SUM(H105:H109)","v":94012539},{"$f":"SUM(I105:I109)","v":54119060},{"$f":"SUM(J105:J109)","v":64070218},{"$f":"SUM(K105:K109)","v":212201817},{"$f":"SUM(L105:L109)","v":0},{"$f":"SUM(M105:M109)","v":0},{"$f":"SUM(N105:N109)","v":0},{"$f":"SUM(O105:O109)","v":0},{"$f":"SUM(P105:P109)","v":0},{"$f":"SUM(Q105:Q109)","v":0},{"$f":"SUM(R105:R109)","v":0},{"$f":"SUM(S105:S109)","v":0},{"$f":"SUM(T105:T109)","v":0},{"$f":"SUM(U105:U109)","v":0},{"$f":"SUM(V105:V109)","v":0},{"$f":"SUM(W105:W109)","v":0}]
["B","uMshwathi","KZN221",64945317,64945317,13506765,{"$f":"IF(($D111     =0),0,($F111     /$D111     ))","v":0.2079713461095278},7983147,934052,4589566,13506765,0,0,0,0,0,0,0,0,0,0,0,0]
["B","uMngeni","KZN222",117553835,117553835,7037812,{"$f":"IF(($D112     =0),0,($F112     /$D112     ))","v":5.986884222024743E-2},2055511,9183,4973118,7037812,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Mpofana","KZN223",13982913,13982913,6779226,{"$f":"IF(($D113     =0),0,($F113     /$D113     ))","v":0.48482215401039824},2690388,2568268,1520570,6779226,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Impendle","KZN224",29910000,29910000,2266229,{"$f":"IF(($D114     =0),0,($F114     /$D114     ))","v":7.5768271481109997E-2},-36260395,588320,37938304,2266229,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Msunduzi","KZN225",653856127,653856127,67978506,{"$f":"IF(($D115     =0),0,($F115     /$D115     ))","v":0.10396554103101645},10544607,40387884,17046015,67978506,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Mkhambathini","KZN226",24034000,24034000,7185085,{"$f":"IF(($D116     =0),0,($F116     /$D116     ))","v":0.29895502205209284},-20360515,-21203098,48748698,7185085,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Richmond","KZN227",23780256,23780256,8167373,{"$f":"IF(($D117     =0),0,($F117     /$D117     ))","v":0.34345185350401608},1628910,4107037,2431426,8167373,0,0,0,0,0,0,0,0,0,0,0,0]
["C","uMgungundlovu","DC22",180628958,180628958,31016772,{"$f":"IF(($D118     =0),0,($F118     /$D118     ))","v":0.17171539017569928},5765295,18246913,7004564,31016772,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total uMgungundlovu","",{"$f":"SUM(D111:D118)","v":1108691406},{"$f":"SUM(E111:E118)","v":1108691406},{"$f":"SUM(F111:F118)","v":143937768},{"$f":"IF(($D119     =0),0,($F119     /$D119     ))","v":0.1298267193387084},{"$f":"SUM(H111:H118)","v":-25953052},{"$f":"SUM(I111:I118)","v":45638559},{"$f":"SUM(J111:J118)","v":124252261},{"$f":"SUM(K111:K118)","v":143937768},{"$f":"SUM(L111:L118)","v":0},{"$f":"SUM(M111:M118)","v":0},{"$f":"SUM(N111:N118)","v":0},{"$f":"SUM(O111:O118)","v":0},{"$f":"SUM(P111:P118)","v":0},{"$f":"SUM(Q111:Q118)","v":0},{"$f":"SUM(R111:R118)","v":0},{"$f":"SUM(S111:S118)","v":0},{"$f":"SUM(T111:T118)","v":0},{"$f":"SUM(U111:U118)","v":0},{"$f":"SUM(V111:V118)","v":0},{"$f":"SUM(W111:W118)","v":0}]
["B","Okhahlamba","KZN235",37980868,37980868,-17545230,{"$f":"IF(($D120     =0),0,($F120     /$D120     ))","v":-0.46194915819196131},-23134715,2057954,3531531,-17545230,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Inkosi Langalibalele","KZN237",38986739,38986739,17862996,{"$f":"IF(($D121     =0),0,($F121     /$D121     ))","v":0.45818133186261101},5592301,9748366,2522329,17862996,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Alfred Duma","KZN238",151577520,151577520,62561533,{"$f":"IF(($D122     =0),0,($F122     /$D122     ))","v":0.41273622236331614},402364,19128884,43030285,62561533,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Uthukela","DC23",273623016,273623016,4801050,{"$f":"IF(($D123     =0),0,($F123     /$D123     ))","v":1.7546221331030135E-2},134883,2585134,2081033,4801050,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Uthukela","",{"$f":"SUM(D120:D123)","v":502168143},{"$f":"SUM(E120:E123)","v":502168143},{"$f":"SUM(F120:F123)","v":67680349},{"$f":"IF(($D124     =0),0,($F124     /$D124     ))","v":0.13477626954922148},{"$f":"SUM(H120:H123)","v":-17005167},{"$f":"SUM(I120:I123)","v":33520338},{"$f":"SUM(J120:J123)","v":51165178},{"$f":"SUM(K120:K123)","v":67680349},{"$f":"SUM(L120:L123)","v":0},{"$f":"SUM(M120:M123)","v":0},{"$f":"SUM(N120:N123)","v":0},{"$f":"SUM(O120:O123)","v":0},{"$f":"SUM(P120:P123)","v":0},{"$f":"SUM(Q120:Q123)","v":0},{"$f":"SUM(R120:R123)","v":0},{"$f":"SUM(S120:S123)","v":0},{"$f":"SUM(T120:T123)","v":0},{"$f":"SUM(U120:U123)","v":0},{"$f":"SUM(V120:V123)","v":0},{"$f":"SUM(W120:W123)","v":0}]
["B","Endumeni","KZN241",43779350,43779350,3978366,{"$f":"IF(($D125     =0),0,($F125     /$D125     ))","v":9.0873117120286159E-2},0,1320525,2657841,3978366,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Nquthu","KZN242",55591859,55591859,12478703,{"$f":"IF(($D126     =0),0,($F126     /$D126     ))","v":0.22446997140354669},4742470,1581558,6154675,12478703,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Msinga","KZN244",82351927,82351927,15103673,{"$f":"IF(($D127     =0),0,($F127     /$D127     ))","v":0.18340400219171557},3107014,7538435,4458224,15103673,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Umvoti","KZN245",64618156,64618156,14809707,{"$f":"IF(($D128     =0),0,($F128     /$D128     ))","v":0.22918801644540893},4166741,3196790,7446176,14809707,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Umzinyathi","DC24",244964495,244964495,34749171,{"$f":"IF(($D129     =0),0,($F129     /$D129     ))","v":0.14185390825719457},11323123,745354,22680694,34749171,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Umzinyathi","",{"$f":"SUM(D125:D129)","v":491305787},{"$f":"SUM(E125:E129)","v":491305787},{"$f":"SUM(F125:F129)","v":81119620},{"$f":"IF(($D130     =0),0,($F130     /$D130     ))","v":0.16511024731731891},{"$f":"SUM(H125:H129)","v":23339348},{"$f":"SUM(I125:I129)","v":14382662},{"$f":"SUM(J125:J129)","v":43397610},{"$f":"SUM(K125:K129)","v":81119620},{"$f":"SUM(L125:L129)","v":0},{"$f":"SUM(M125:M129)","v":0},{"$f":"SUM(N125:N129)","v":0},{"$f":"SUM(O125:O129)","v":0},{"$f":"SUM(P125:P129)","v":0},{"$f":"SUM(Q125:Q129)","v":0},{"$f":"SUM(R125:R129)","v":0},{"$f":"SUM(S125:S129)","v":0},{"$f":"SUM(T125:T129)","v":0},{"$f":"SUM(U125:U129)","v":0},{"$f":"SUM(V125:V129)","v":0},{"$f":"SUM(W125:W129)","v":0}]
["B","Newcastle","KZN252",235557737,235557737,24895941,{"$f":"IF(($D131     =0),0,($F131     /$D131     ))","v":0.10568933679304281},1776341,10338938,12780662,24895941,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Emadlangeni","KZN253",26346958,26346958,6204748,{"$f":"IF(($D132     =0),0,($F132     /$D132     ))","v":0.23550149508721271},1222607,3132272,1849869,6204748,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Dannhauser","KZN254",86900504,86900504,7058379,{"$f":"IF(($D133     =0),0,($F133     /$D133     ))","v":8.1223683121561641E-2},2328586,1750432,2979361,7058379,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Amajuba","DC25",126845781,126845781,39213276,{"$f":"IF(($D134     =0),0,($F134     /$D134     ))","v":0.30914135015653377},-95908368,25379834,109741810,39213276,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Amajuba","",{"$f":"SUM(D131:D134)","v":475650980},{"$f":"SUM(E131:E134)","v":475650980},{"$f":"SUM(F131:F134)","v":77372344},{"$f":"IF(($D135     =0),0,($F135     /$D135     ))","v":0.16266621378557866},{"$f":"SUM(H131:H134)","v":-90580834},{"$f":"SUM(I131:I134)","v":40601476},{"$f":"SUM(J131:J134)","v":127351702},{"$f":"SUM(K131:K134)","v":77372344},{"$f":"SUM(L131:L134)","v":0},{"$f":"SUM(M131:M134)","v":0},{"$f":"SUM(N131:N134)","v":0},{"$f":"SUM(O131:O134)","v":0},{"$f":"SUM(P131:P134)","v":0},{"$f":"SUM(Q131:Q134)","v":0},{"$f":"SUM(R131:R134)","v":0},{"$f":"SUM(S131:S134)","v":0},{"$f":"SUM(T131:T134)","v":0},{"$f":"SUM(U131:U134)","v":0},{"$f":"SUM(V131:V134)","v":0},{"$f":"SUM(W131:W134)","v":0}]
["B","eDumbe","KZN261",18142965,18142965,4324023,{"$f":"IF(($D136     =0),0,($F136     /$D136     ))","v":0.23833055953092563},2669304,1021214,633505,4324023,0,0,0,0,0,0,0,0,0,0,0,0]
["B","uPhongolo","KZN262",55753667,55753667,13082573,{"$f":"IF(($D137     =0),0,($F137     /$D137     ))","v":0.2346495522886414},2039315,-100792052,111835310,13082573,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Abaqulusi","KZN263",78002288,78002288,9635634,{"$f":"IF(($D138     =0),0,($F138     /$D138     ))","v":0.12353014567982928},5178035,3367729,1089870,9635634,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Nongoma","KZN265",43191305,43191305,-105194656,{"$f":"IF(($D139     =0),0,($F139     /$D139     ))","v":-2.4355516926381364},-111306804,118607727,-112495579,-105194656,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Ulundi","KZN266",52328981,52328981,19597251,{"$f":"IF(($D140     =0),0,($F140     /$D140     ))","v":0.374500909925993},5704881,8329907,5562463,19597251,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Zululand","DC26",742877267,742877267,121102433,{"$f":"IF(($D141     =0),0,($F141     /$D141     ))","v":0.16301808977013696},51835597,34130863,35135973,121102433,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Zululand","",{"$f":"SUM(D136:D141)","v":990296473},{"$f":"SUM(E136:E141)","v":990296473},{"$f":"SUM(F136:F141)","v":62547258},{"$f":"IF(($D142     =0),0,($F142     /$D142     ))","v":6.3160134066235329E-2},{"$f":"SUM(H136:H141)","v":-43879672},{"$f":"SUM(I136:I141)","v":64665388},{"$f":"SUM(J136:J141)","v":41761542},{"$f":"SUM(K136:K141)","v":62547258},{"$f":"SUM(L136:L141)","v":0},{"$f":"SUM(M136:M141)","v":0},{"$f":"SUM(N136:N141)","v":0},{"$f":"SUM(O136:O141)","v":0},{"$f":"SUM(P136:P141)","v":0},{"$f":"SUM(Q136:Q141)","v":0},{"$f":"SUM(R136:R141)","v":0},{"$f":"SUM(S136:S141)","v":0},{"$f":"SUM(T136:T141)","v":0},{"$f":"SUM(U136:U141)","v":0},{"$f":"SUM(V136:V141)","v":0},{"$f":"SUM(W136:W141)","v":0}]
["B","Umhlabuyalingana","KZN271",39592590,39592590,5898496,{"$f":"IF(($D143     =0),0,($F143     /$D143     ))","v":0.14897979647201662},-38739746,44638242,0,5898496,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Jozini","KZN272",46337218,46337218,6911713,{"$f":"IF(($D144     =0),0,($F144     /$D144     ))","v":0.149161155941645},0,6570624,341089,6911713,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Mtubatuba","KZN275",45873824,45873824,-156899741,{"$f":"IF(($D145     =0),0,($F145     /$D145     ))","v":-3.4202455195363699},-96810334,-63480679,3391272,-156899741,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Hlabisa Big Five","KZN276",35362564,35362564,16771416,{"$f":"IF(($D146     =0),0,($F146     /$D146     ))","v":0.47427036116498794},2780816,2077310,11913290,16771416,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Umkhanyakude","DC27",235745241,235745241,-3232565963,{"$f":"IF(($D147     =0),0,($F147     /$D147     ))","v":-13.712115456871514},0,-3254048585,21482622,-3232565963,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Umkhanyakude","",{"$f":"SUM(D143:D147)","v":402911437},{"$f":"SUM(E143:E147)","v":402911437},{"$f":"SUM(F143:F147)","v":-3359884079},{"$f":"IF(($D148     =0),0,($F148     /$D148     ))","v":-8.3390139133727299},{"$f":"SUM(H143:H147)","v":-132769264},{"$f":"SUM(I143:I147)","v":-3264243088},{"$f":"SUM(J143:J147)","v":37128273},{"$f":"SUM(K143:K147)","v":-3359884079},{"$f":"SUM(L143:L147)","v":0},{"$f":"SUM(M143:M147)","v":0},{"$f":"SUM(N143:N147)","v":0},{"$f":"SUM(O143:O147)","v":0},{"$f":"SUM(P143:P147)","v":0},{"$f":"SUM(Q143:Q147)","v":0},{"$f":"SUM(R143:R147)","v":0},{"$f":"SUM(S143:S147)","v":0},{"$f":"SUM(T143:T147)","v":0},{"$f":"SUM(U143:U147)","v":0},{"$f":"SUM(V143:V147)","v":0},{"$f":"SUM(W143:W147)","v":0}]
["B","Mfolozi","KZN281",35346390,35346390,7246190,{"$f":"IF(($D149     =0),0,($F149     /$D149     ))","v":0.20500509387238697},4123683,740201,2382306,7246190,0,0,0,0,0,0,0,0,0,0,0,0]
["B","uMhlathuze","KZN282",457358700,457358700,59874669,{"$f":"IF(($D150     =0),0,($F150     /$D150     ))","v":0.13091402656164625},6836198,33082914,19955557,59874669,0,0,0,0,0,0,0,0,0,0,0,0]
["B","uMlalazi","KZN284",49222330,49222330,57301654,{"$f":"IF(($D151     =0),0,($F151     /$D151     ))","v":1.1641394058347097},46919716,9596661,785277,57301654,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Mthonjaneni","KZN285",34949566,34949566,4593580,{"$f":"IF(($D152     =0),0,($F152     /$D152     ))","v":0.1314345362686335},1509605,2689371,394604,4593580,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Nkandla","KZN286",41158784,41158784,7950316,{"$f":"IF(($D153     =0),0,($F153     /$D153     ))","v":0.1931620720378911},-575363895,579327820,3986391,7950316,0,0,0,0,0,0,0,0,0,0,0,0]
["C","King Cetshwayo","DC28",413162913,417016598,113718912,{"$f":"IF(($D154     =0),0,($F154     /$D154     ))","v":0.2752398834016353},21216701,48679764,43822447,113718912,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total King Cetshwayo","",{"$f":"SUM(D149:D154)","v":1031198683},{"$f":"SUM(E149:E154)","v":1035052368},{"$f":"SUM(F149:F154)","v":250685321},{"$f":"IF(($D155     =0),0,($F155     /$D155     ))","v":0.24310089329313078},{"$f":"SUM(H149:H154)","v":-494757992},{"$f":"SUM(I149:I154)","v":674116731},{"$f":"SUM(J149:J154)","v":71326582},{"$f":"SUM(K149:K154)","v":250685321},{"$f":"SUM(L149:L154)","v":0},{"$f":"SUM(M149:M154)","v":0},{"$f":"SUM(N149:N154)","v":0},{"$f":"SUM(O149:O154)","v":0},{"$f":"SUM(P149:P154)","v":0},{"$f":"SUM(Q149:Q154)","v":0},{"$f":"SUM(R149:R154)","v":0},{"$f":"SUM(S149:S154)","v":0},{"$f":"SUM(T149:T154)","v":0},{"$f":"SUM(U149:U154)","v":0},{"$f":"SUM(V149:V154)","v":0},{"$f":"SUM(W149:W154)","v":0}]
["B","Mandeni","KZN291",130595842,130595842,17420276,{"$f":"IF(($D156     =0),0,($F156     /$D156     ))","v":0.13339073995939318},1180235,8731124,7508917,17420276,0,0,0,0,0,0,0,0,0,0,0,0]
["B","KwaDukuza","KZN292",230796621,230796621,37551012,{"$f":"IF(($D157     =0),0,($F157     /$D157     ))","v":0.16270174076768654},4808002,14799214,17943796,37551012,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Ndwedwe","KZN293",68805021,68805021,-60885903,{"$f":"IF(($D158     =0),0,($F158     /$D158     ))","v":-0.88490494029498223},3676129,-69987671,5425639,-60885903,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Maphumulo","KZN294",43417044,43417044,-61485547,{"$f":"IF(($D159     =0),0,($F159     /$D159     ))","v":-1.4161615194254127},4234063,-69055796,3336186,-61485547,0,0,0,0,0,0,0,0,0,0,0,0]
["C","iLembe","DC29",357452566,357452566,47510708,{"$f":"IF(($D160     =0),0,($F160     /$D160     ))","v":0.13291472077444816},14051178,12886563,20572967,47510708,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total iLembe","",{"$f":"SUM(D156:D160)","v":831067094},{"$f":"SUM(E156:E160)","v":831067094},{"$f":"SUM(F156:F160)","v":-19889454},{"$f":"IF(($D161     =0),0,($F161     /$D161     ))","v":-2.3932428733605952E-2},{"$f":"SUM(H156:H160)","v":27949607},{"$f":"SUM(I156:I160)","v":-102626566},{"$f":"SUM(J156:J160)","v":54787505},{"$f":"SUM(K156:K160)","v":-19889454},{"$f":"SUM(L156:L160)","v":0},{"$f":"SUM(M156:M160)","v":0},{"$f":"SUM(N156:N160)","v":0},{"$f":"SUM(O156:O160)","v":0},{"$f":"SUM(P156:P160)","v":0},{"$f":"SUM(Q156:Q160)","v":0},{"$f":"SUM(R156:R160)","v":0},{"$f":"SUM(S156:S160)","v":0},{"$f":"SUM(T156:T160)","v":0},{"$f":"SUM(U156:U160)","v":0},{"$f":"SUM(V156:V160)","v":0},{"$f":"SUM(W156:W160)","v":0}]
["B","Greater Kokstad","KZN433",81216430,81216430,8522861,{"$f":"IF(($D162     =0),0,($F162     /$D162     ))","v":0.10494010879325771},0,4307669,4215192,8522861,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Johannes Phumani Phungula","KZN434",71203362,71203362,13361168,{"$f":"IF(($D163     =0),0,($F163     /$D163     ))","v":0.18764799336301002},2157323,3517189,7686656,13361168,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Umzimkhulu","KZN435",99915220,99915220,24439414,{"$f":"IF(($D164     =0),0,($F164     /$D164     ))","v":0.24460151316285947},9493725,7484153,7461536,24439414,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Dr Nkosazana Dlamini Zuma","KZN436",62832633,62832633,5653600,{"$f":"IF(($D165     =0),0,($F165     /$D165     ))","v":8.9978721725699443E-2},322099,2881271,2450230,5653600,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Harry Gwala","DC43",302059735,302059735,55085722,{"$f":"IF(($D166     =0),0,($F166     /$D166     ))","v":0.18236698115357877},23115505,13390981,18579236,55085722,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Harry Gwala","",{"$f":"SUM(D162:D166)","v":617227380},{"$f":"SUM(E162:E166)","v":617227380},{"$f":"SUM(F162:F166)","v":107062765},{"$f":"IF(($D167     =0),0,($F167     /$D167     ))","v":0.17345757571545189},{"$f":"SUM(H162:H166)","v":35088652},{"$f":"SUM(I162:I166)","v":31581263},{"$f":"SUM(J162:J166)","v":40392850},{"$f":"SUM(K162:K166)","v":107062765},{"$f":"SUM(L162:L166)","v":0},{"$f":"SUM(M162:M166)","v":0},{"$f":"SUM(N162:N166)","v":0},{"$f":"SUM(O162:O166)","v":0},{"$f":"SUM(P162:P166)","v":0},{"$f":"SUM(Q162:Q166)","v":0},{"$f":"SUM(R162:R166)","v":0},{"$f":"SUM(S162:S166)","v":0},{"$f":"SUM(T162:T166)","v":0},{"$f":"SUM(U162:U166)","v":0},{"$f":"SUM(V162:V166)","v":0},{"$f":"SUM(W162:W166)","v":0}]
["","Total Kwazulu-Natal","",{"$f":"SUM(D103,D105:D109,D111:D118,D120:D123,D125:D129,D131:D134,D136:D141,D143:D147,D149:D154,D156:D160,D162:D166)","v":14462698733},{"$f":"SUM(E103,E105:E109,E111:E118,E120:E123,E125:E129,E131:E134,E136:E141,E143:E147,E149:E154,E156:E160,E162:E166)","v":14466552418},{"$f":"SUM(F103,F105:F109,F111:F118,F120:F123,F125:F129,F131:F134,F136:F141,F143:F147,F149:F154,F156:F160,F162:F166)","v":-1694664898},{"$f":"IF(($D168     =0),0,($F168     /$D168     ))","v":-0.11717487374145664},{"$f":"SUM(H103,H105:H109,H111:H118,H120:H123,H125:H129,H131:H134,H136:H141,H143:H147,H149:H154,H156:H160,H162:H166)","v":-595571414},{"$f":"SUM(I103,I105:I109,I111:I118,I120:I123,I125:I129,I131:I134,I136:I141,I143:I147,I149:I154,I156:I160,I162:I166)","v":-2148850281},{"$f":"SUM(J103,J105:J109,J111:J118,J120:J123,J125:J129,J131:J134,J136:J141,J143:J147,J149:J154,J156:J160,J162:J166)","v":1049756797},{"$f":"SUM(K103,K105:K109,K111:K118,K120:K123,K125:K129,K131:K134,K136:K141,K143:K147,K149:K154,K156:K160,K162:K166)","v":-1694664898},{"$f":"SUM(L103,L105:L109,L111:L118,L120:L123,L125:L129,L131:L134,L136:L141,L143:L147,L149:L154,L156:L160,L162:L166)","v":0},{"$f":"SUM(M103,M105:M109,M111:M118,M120:M123,M125:M129,M131:M134,M136:M141,M143:M147,M149:M154,M156:M160,M162:M166)","v":0},{"$f":"SUM(N103,N105:N109,N111:N118,N120:N123,N125:N129,N131:N134,N136:N141,N143:N147,N149:N154,N156:N160,N162:N166)","v":0},{"$f":"SUM(O103,O105:O109,O111:O118,O120:O123,O125:O129,O131:O134,O136:O141,O143:O147,O149:O154,O156:O160,O162:O166)","v":0},{"$f":"SUM(P103,P105:P109,P111:P118,P120:P123,P125:P129,P131:P134,P136:P141,P143:P147,P149:P154,P156:P160,P162:P166)","v":0},{"$f":"SUM(Q103,Q105:Q109,Q111:Q118,Q120:Q123,Q125:Q129,Q131:Q134,Q136:Q141,Q143:Q147,Q149:Q154,Q156:Q160,Q162:Q166)","v":0},{"$f":"SUM(R103,R105:R109,R111:R118,R120:R123,R125:R129,R131:R134,R136:R141,R143:R147,R149:R154,R156:R160,R162:R166)","v":0},{"$f":"SUM(S103,S105:S109,S111:S118,S120:S123,S125:S129,S131:S134,S136:S141,S143:S147,S149:S154,S156:S160,S162:S166)","v":0},{"$f":"SUM(T103,T105:T109,T111:T118,T120:T123,T125:T129,T131:T134,T136:T141,T143:T147,T149:T154,T156:T160,T162:T166)","v":0},{"$f":"SUM(U103,U105:U109,U111:U118,U120:U123,U125:U129,U131:U134,U136:U141,U143:U147,U149:U154,U156:U160,U162:U166)","v":0},{"$f":"SUM(V103,V105:V109,V111:V118,V120:V123,V125:V129,V131:V134,V136:V141,V143:V147,V149:V154,V156:V160,V162:V166)","v":0},{"$f":"SUM(W103,W105:W109,W111:W118,W120:W123,W125:W129,W131:W134,W136:W141,W143:W147,W149:W154,W156:W160,W162:W166)","v":0}]
[null," "]
["","LIMPOPO"]
["B","Greater Giyani","LIM331",136280699,136280699,33050932,{"$f":"IF(($D171     =0),0,($F171     /$D171     ))","v":0.24252100438668869},0,13966742,19084190,33050932,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Greater Letaba","LIM332",105895752,105895752,25591654,{"$f":"IF(($D172     =0),0,($F172     /$D172     ))","v":0.24166837211751421},11612754,4740621,9238279,25591654,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Greater Tzaneen","LIM333",272642599,272642599,27487394,{"$f":"IF(($D173     =0),0,($F173     /$D173     ))","v":0.10081841245945576},1769141,15188668,10529585,27487394,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Ba-Phalaborwa","LIM334",59318913,68014565,10172355,{"$f":"IF(($D174     =0),0,($F174     /$D174     ))","v":0.17148586320184256},9644665,16000,511690,10172355,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Maruleng","LIM335",194005580,194005580,85093659,{"$f":"IF(($D175     =0),0,($F175     /$D175     ))","v":0.43861449242851674},31661902,18250076,35181681,85093659,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Mopani","DC33",644467188,644467188,61488798,{"$f":"IF(($D176     =0),0,($F176     /$D176     ))","v":9.5410284875511772E-2},5155488,28175882,28157428,61488798,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Mopani","",{"$f":"SUM(D171:D176)","v":1412610731},{"$f":"SUM(E171:E176)","v":1421306383},{"$f":"SUM(F171:F176)","v":242884792},{"$f":"IF(($D177     =0),0,($F177     /$D177     ))","v":0.17194035601588531},{"$f":"SUM(H171:H176)","v":59843950},{"$f":"SUM(I171:I176)","v":80337989},{"$f":"SUM(J171:J176)","v":102702853},{"$f":"SUM(K171:K176)","v":242884792},{"$f":"SUM(L171:L176)","v":0},{"$f":"SUM(M171:M176)","v":0},{"$f":"SUM(N171:N176)","v":0},{"$f":"SUM(O171:O176)","v":0},{"$f":"SUM(P171:P176)","v":0},{"$f":"SUM(Q171:Q176)","v":0},{"$f":"SUM(R171:R176)","v":0},{"$f":"SUM(S171:S176)","v":0},{"$f":"SUM(T171:T176)","v":0},{"$f":"SUM(U171:U176)","v":0},{"$f":"SUM(V171:V176)","v":0},{"$f":"SUM(W171:W176)","v":0}]
["B","Musina","LIM341",132681500,132681500,19323308,{"$f":"IF(($D178     =0),0,($F178     /$D178     ))","v":0.14563679186623607},11451017,2002792,5869499,19323308,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Thulamela","LIM343",184337128,184337128,43608836,{"$f":"IF(($D179     =0),0,($F179     /$D179     ))","v":0.23657109380590979},17651433,13894144,12063259,43608836,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Makhado","LIM344",272154816,272154816,65866289,{"$f":"IF(($D180     =0),0,($F180     /$D180     ))","v":0.24201772347104084},31203133,11462952,23200204,65866289,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Collins Chabane","LIM345",223119000,223119000,66257218,{"$f":"IF(($D181     =0),0,($F181     /$D181     ))","v":0.296959102541693},17056693,22612145,26588380,66257218,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Vhembe","DC34",786704023,786704023,211706969,{"$f":"IF(($D182     =0),0,($F182     /$D182     ))","v":0.26910624937785527},70998337,89765824,50942808,211706969,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Vhembe","",{"$f":"SUM(D178:D182)","v":1598996467},{"$f":"SUM(E178:E182)","v":1598996467},{"$f":"SUM(F178:F182)","v":406762620},{"$f":"IF(($D183     =0),0,($F183     /$D183     ))","v":0.25438619058562312},{"$f":"SUM(H178:H182)","v":148360613},{"$f":"SUM(I178:I182)","v":139737857},{"$f":"SUM(J178:J182)","v":118664150},{"$f":"SUM(K178:K182)","v":406762620},{"$f":"SUM(L178:L182)","v":0},{"$f":"SUM(M178:M182)","v":0},{"$f":"SUM(N178:N182)","v":0},{"$f":"SUM(O178:O182)","v":0},{"$f":"SUM(P178:P182)","v":0},{"$f":"SUM(Q178:Q182)","v":0},{"$f":"SUM(R178:R182)","v":0},{"$f":"SUM(S178:S182)","v":0},{"$f":"SUM(T178:T182)","v":0},{"$f":"SUM(U178:U182)","v":0},{"$f":"SUM(V178:V182)","v":0},{"$f":"SUM(W178:W182)","v":0}]
["B","Blouberg","LIM351",86964800,86964800,20590214,{"$f":"IF(($D184     =0),0,($F184     /$D184     ))","v":0.23676492097952276},2508123,10068902,8013189,20590214,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Molemole","LIM353",64396800,64396800,6734191,{"$f":"IF(($D185     =0),0,($F185     /$D185     ))","v":0.10457337942258001},2763198,1954328,2016665,6734191,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Polokwane","LIM354",716060669,716060669,99403706,{"$f":"IF(($D186     =0),0,($F186     /$D186     ))","v":0.13882022893230572},10720353,34216763,54466590,99403706,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Lepelle-Nkumpi","LIM355",246865699,246865699,49793894,{"$f":"IF(($D187     =0),0,($F187     /$D187     ))","v":0.20170438502272445},3950943,18259577,27583374,49793894,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Capricorn","DC35",393366000,393366000,117403078,{"$f":"IF(($D188     =0),0,($F188     /$D188     ))","v":0.29845761453709779},9569165,41385401,66448512,117403078,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Capricorn","",{"$f":"SUM(D184:D188)","v":1507653968},{"$f":"SUM(E184:E188)","v":1507653968},{"$f":"SUM(F184:F188)","v":293925083},{"$f":"IF(($D189     =0),0,($F189     /$D189     ))","v":0.19495526774615965},{"$f":"SUM(H184:H188)","v":29511782},{"$f":"SUM(I184:I188)","v":105884971},{"$f":"SUM(J184:J188)","v":158528330},{"$f":"SUM(K184:K188)","v":293925083},{"$f":"SUM(L184:L188)","v":0},{"$f":"SUM(M184:M188)","v":0},{"$f":"SUM(N184:N188)","v":0},{"$f":"SUM(O184:O188)","v":0},{"$f":"SUM(P184:P188)","v":0},{"$f":"SUM(Q184:Q188)","v":0},{"$f":"SUM(R184:R188)","v":0},{"$f":"SUM(S184:S188)","v":0},{"$f":"SUM(T184:T188)","v":0},{"$f":"SUM(U184:U188)","v":0},{"$f":"SUM(V184:V188)","v":0},{"$f":"SUM(W184:W188)","v":0}]
["B","Thabazimbi","LIM361",109479950,109479950,16634767,{"$f":"IF(($D190     =0),0,($F190     /$D190     ))","v":0.15194350198369655},3786801,11188236,1659730,16634767,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Lephalale","LIM362",157914047,157914047,38430289,{"$f":"IF(($D191     =0),0,($F191     /$D191     ))","v":0.24336206772029598},0,11123363,27306926,38430289,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Bela Bela","LIM366",152010992,152010992,49629218,{"$f":"IF(($D192     =0),0,($F192     /$D192     ))","v":0.3264844031805279},2793887,19560336,27274995,49629218,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Mogalakwena","LIM367",440755800,440755800,128826567,{"$f":"IF(($D193     =0),0,($F193     /$D193     ))","v":0.29228558535134419},46339182,69927583,12559802,128826567,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Modimolle-Mookgopong","LIM368",202997292,202997292,19408888,{"$f":"IF(($D194     =0),0,($F194     /$D194     ))","v":9.5611561163091774E-2},3622789,7223298,8562801,19408888,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Waterberg","DC36",100000,100000,0,{"$f":"IF(($D195     =0),0,($F195     /$D195     ))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Waterberg","",{"$f":"SUM(D190:D195)","v":1063258081},{"$f":"SUM(E190:E195)","v":1063258081},{"$f":"SUM(F190:F195)","v":252929729},{"$f":"IF(($D196     =0),0,($F196     /$D196     ))","v":0.23788178384886408},{"$f":"SUM(H190:H195)","v":56542659},{"$f":"SUM(I190:I195)","v":119022816},{"$f":"SUM(J190:J195)","v":77364254},{"$f":"SUM(K190:K195)","v":252929729},{"$f":"SUM(L190:L195)","v":0},{"$f":"SUM(M190:M195)","v":0},{"$f":"SUM(N190:N195)","v":0},{"$f":"SUM(O190:O195)","v":0},{"$f":"SUM(P190:P195)","v":0},{"$f":"SUM(Q190:Q195)","v":0},{"$f":"SUM(R190:R195)","v":0},{"$f":"SUM(S190:S195)","v":0},{"$f":"SUM(T190:T195)","v":0},{"$f":"SUM(U190:U195)","v":0},{"$f":"SUM(V190:V195)","v":0},{"$f":"SUM(W190:W195)","v":0}]
["B","Ephraim Mogale","LIM471",149431968,149431968,21553423,{"$f":"IF(($D197     =0),0,($F197     /$D197     ))","v":0.14423568991609614},0,14613895,6939528,21553423,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Elias Motsoaledi","LIM472",98829145,98829145,32486888,{"$f":"IF(($D198     =0),0,($F198     /$D198     ))","v":0.32871768747974089},20104908,1729671,10652309,32486888,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Makhuduthamaga","LIM473",161742930,161742930,30361921,{"$f":"IF(($D199     =0),0,($F199     /$D199     ))","v":0.18771714473083925},10166130,8972189,11223602,30361921,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Tubatse Fetakgomo","LIM476",289401068,289401068,53040121,{"$f":"IF(($D200     =0),0,($F200     /$D200     ))","v":0.18327548466407179},26274400,0,26765721,53040121,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Sekhukhune","DC47",453099537,453099537,99282023,{"$f":"IF(($D201     =0),0,($F201     /$D201     ))","v":0.21911746733919085},1293000,44629498,53359525,99282023,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Sekhukhune","",{"$f":"SUM(D197:D201)","v":1152504648},{"$f":"SUM(E197:E201)","v":1152504648},{"$f":"SUM(F197:F201)","v":236724376},{"$f":"IF(($D202     =0),0,($F202     /$D202     ))","v":0.20539993171463547},{"$f":"SUM(H197:H201)","v":57838438},{"$f":"SUM(I197:I201)","v":69945253},{"$f":"SUM(J197:J201)","v":108940685},{"$f":"SUM(K197:K201)","v":236724376},{"$f":"SUM(L197:L201)","v":0},{"$f":"SUM(M197:M201)","v":0},{"$f":"SUM(N197:N201)","v":0},{"$f":"SUM(O197:O201)","v":0},{"$f":"SUM(P197:P201)","v":0},{"$f":"SUM(Q197:Q201)","v":0},{"$f":"SUM(R197:R201)","v":0},{"$f":"SUM(S197:S201)","v":0},{"$f":"SUM(T197:T201)","v":0},{"$f":"SUM(U197:U201)","v":0},{"$f":"SUM(V197:V201)","v":0},{"$f":"SUM(W197:W201)","v":0}]
["","Total Limpopo","",{"$f":"SUM(D171:D176,D178:D182,D184:D188,D190:D195,D197:D201)","v":6735023895},{"$f":"SUM(E171:E176,E178:E182,E184:E188,E190:E195,E197:E201)","v":6743719547},{"$f":"SUM(F171:F176,F178:F182,F184:F188,F190:F195,F197:F201)","v":1433226600},{"$f":"IF(($D203     =0),0,($F203     /$D203     ))","v":0.21280200669577579},{"$f":"SUM(H171:H176,H178:H182,H184:H188,H190:H195,H197:H201)","v":352097442},{"$f":"SUM(I171:I176,I178:I182,I184:I188,I190:I195,I197:I201)","v":514928886},{"$f":"SUM(J171:J176,J178:J182,J184:J188,J190:J195,J197:J201)","v":566200272},{"$f":"SUM(K171:K176,K178:K182,K184:K188,K190:K195,K197:K201)","v":1433226600},{"$f":"SUM(L171:L176,L178:L182,L184:L188,L190:L195,L197:L201)","v":0},{"$f":"SUM(M171:M176,M178:M182,M184:M188,M190:M195,M197:M201)","v":0},{"$f":"SUM(N171:N176,N178:N182,N184:N188,N190:N195,N197:N201)","v":0},{"$f":"SUM(O171:O176,O178:O182,O184:O188,O190:O195,O197:O201)","v":0},{"$f":"SUM(P171:P176,P178:P182,P184:P188,P190:P195,P197:P201)","v":0},{"$f":"SUM(Q171:Q176,Q178:Q182,Q184:Q188,Q190:Q195,Q197:Q201)","v":0},{"$f":"SUM(R171:R176,R178:R182,R184:R188,R190:R195,R197:R201)","v":0},{"$f":"SUM(S171:S176,S178:S182,S184:S188,S190:S195,S197:S201)","v":0},{"$f":"SUM(T171:T176,T178:T182,T184:T188,T190:T195,T197:T201)","v":0},{"$f":"SUM(U171:U176,U178:U182,U184:U188,U190:U195,U197:U201)","v":0},{"$f":"SUM(V171:V176,V178:V182,V184:V188,V190:V195,V197:V201)","v":0},{"$f":"SUM(W171:W176,W178:W182,W184:W188,W190:W195,W197:W201)","v":0}]
[null," "]
["","MPUMALANGA"]
["B","Albert Luthuli","MP301",435803870,435803870,79443315,{"$f":"IF(($D206     =0),0,($F206     /$D206     ))","v":0.18229143995439967},11180940,30075577,38186798,79443315,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Msukaligwa","MP302",162092949,162092949,43885146,{"$f":"IF(($D207     =0),0,($F207     /$D207     ))","v":0.27074062302364554},9479577,9384347,25021222,43885146,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Mkhondo","MP303",127472267,127472267,244548,{"$f":"IF(($D208     =0),0,($F208     /$D208     ))","v":1.9184408166209204E-3},0,225548,19000,244548,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Pixley Ka Seme (MP)","MP304",73178050,73178050,5084425,{"$f":"IF(($D209     =0),0,($F209     /$D209     ))","v":6.9480192489414519E-2},0,487716,4596709,5084425,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Lekwa","MP305",50013400,50013400,6326182,{"$f":"IF(($D210     =0),0,($F210     /$D210     ))","v":0.12648974074947913},1228673,4809437,288072,6326182,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Dipaleseng","MP306",16525974,16525974,4424708,{"$f":"IF(($D211     =0),0,($F211     /$D211     ))","v":0.26774264560745403},0,4424708,0,4424708,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Govan Mbeki","MP307",216314250,216314250,48010104,{"$f":"IF(($D212     =0),0,($F212     /$D212     ))","v":0.22194609925143627},8728900,21006791,18274413,48010104,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Gert Sibande","DC30",5307000,5307000,0,{"$f":"IF(($D213     =0),0,($F213     /$D213     ))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Gert Sibande","",{"$f":"SUM(D206:D213)","v":1086707760},{"$f":"SUM(E206:E213)","v":1086707760},{"$f":"SUM(F206:F213)","v":187418428},{"$f":"IF(($D214     =0),0,($F214     /$D214     ))","v":0.17246442410607246},{"$f":"SUM(H206:H213)","v":30618090},{"$f":"SUM(I206:I213)","v":70414124},{"$f":"SUM(J206:J213)","v":86386214},{"$f":"SUM(K206:K213)","v":187418428},{"$f":"SUM(L206:L213)","v":0},{"$f":"SUM(M206:M213)","v":0},{"$f":"SUM(N206:N213)","v":0},{"$f":"SUM(O206:O213)","v":0},{"$f":"SUM(P206:P213)","v":0},{"$f":"SUM(Q206:Q213)","v":0},{"$f":"SUM(R206:R213)","v":0},{"$f":"SUM(S206:S213)","v":0},{"$f":"SUM(T206:T213)","v":0},{"$f":"SUM(U206:U213)","v":0},{"$f":"SUM(V206:V213)","v":0},{"$f":"SUM(W206:W213)","v":0}]
["B","Victor Khanye","MP311",65245000,65245000,5882982,{"$f":"IF(($D215     =0),0,($F215     /$D215     ))","v":9.0167553069200698E-2},787138,-264247,5360091,5882982,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Emalahleni (MP)","MP312",241252400,241252400,28295642,{"$f":"IF(($D216     =0),0,($F216     /$D216     ))","v":0.11728646844549526},12000,6161689,22121953,28295642,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Steve Tshwete","MP313",119789879,119789879,9259524,{"$f":"IF(($D217     =0),0,($F217     /$D217     ))","v":7.7298049528875479E-2},0,398349,8861175,9259524,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Emakhazeni","MP314",59117652,59117652,21070676,{"$f":"IF(($D218     =0),0,($F218     /$D218     ))","v":0.35641936523460033},0,11241570,9829106,21070676,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Thembisile Hani","MP315",256199805,256199805,80211163,{"$f":"IF(($D219     =0),0,($F219     /$D219     ))","v":0.31308049980756231},28784683,24657723,26768757,80211163,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Dr J.S. Moroka","MP316",155276149,155276149,32235292,{"$f":"IF(($D220     =0),0,($F220     /$D220     ))","v":0.20759976472626199},23525503,4805923,3903866,32235292,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Nkangala","DC31",40657500,47451941,1793550,{"$f":"IF(($D221     =0),0,($F221     /$D221     ))","v":4.4113632171186128E-2},0,170000,1623550,1793550,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Nkangala","",{"$f":"SUM(D215:D221)","v":937538385},{"$f":"SUM(E215:E221)","v":944332826},{"$f":"SUM(F215:F221)","v":178748829},{"$f":"IF(($D222     =0),0,($F222     /$D222     ))","v":0.19065761131476233},{"$f":"SUM(H215:H221)","v":53109324},{"$f":"SUM(I215:I221)","v":47171007},{"$f":"SUM(J215:J221)","v":78468498},{"$f":"SUM(K215:K221)","v":178748829},{"$f":"SUM(L215:L221)","v":0},{"$f":"SUM(M215:M221)","v":0},{"$f":"SUM(N215:N221)","v":0},{"$f":"SUM(O215:O221)","v":0},{"$f":"SUM(P215:P221)","v":0},{"$f":"SUM(Q215:Q221)","v":0},{"$f":"SUM(R215:R221)","v":0},{"$f":"SUM(S215:S221)","v":0},{"$f":"SUM(T215:T221)","v":0},{"$f":"SUM(U215:U221)","v":0},{"$f":"SUM(V215:V221)","v":0},{"$f":"SUM(W215:W221)","v":0}]
["B","Thaba Chweu","MP321",123732799,123732799,17214094,{"$f":"IF(($D223     =0),0,($F223     /$D223     ))","v":0.13912312773268792},2587516,7536612,7089966,17214094,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Nkomazi","MP324",358492510,358492510,67980573,{"$f":"IF(($D224     =0),0,($F224     /$D224     ))","v":0.18962899113289702},6158575,29284112,32537886,67980573,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Bushbuckridge","MP325",580182587,580182587,45579063,{"$f":"IF(($D225     =0),0,($F225     /$D225     ))","v":7.8559860328934694E-2},18813612,10828145,15937306,45579063,0,0,0,0,0,0,0,0,0,0,0,0]
["B","City of Mbombela","MP326",720934000,720934000,149170828,{"$f":"IF(($D226     =0),0,($F226     /$D226     ))","v":0.20691329303375899},38119498,89380184,21671146,149170828,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Ehlanzeni","DC32",205633023,205633023,45718514,{"$f":"IF(($D227     =0),0,($F227     /$D227     ))","v":0.22233060299852714},15498023,27551313,2669178,45718514,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Ehlanzeni","",{"$f":"SUM(D223:D227)","v":1988974919},{"$f":"SUM(E223:E227)","v":1988974919},{"$f":"SUM(F223:F227)","v":325663072},{"$f":"IF(($D228     =0),0,($F228     /$D228     ))","v":0.16373412700635467},{"$f":"SUM(H223:H227)","v":81177224},{"$f":"SUM(I223:I227)","v":164580366},{"$f":"SUM(J223:J227)","v":79905482},{"$f":"SUM(K223:K227)","v":325663072},{"$f":"SUM(L223:L227)","v":0},{"$f":"SUM(M223:M227)","v":0},{"$f":"SUM(N223:N227)","v":0},{"$f":"SUM(O223:O227)","v":0},{"$f":"SUM(P223:P227)","v":0},{"$f":"SUM(Q223:Q227)","v":0},{"$f":"SUM(R223:R227)","v":0},{"$f":"SUM(S223:S227)","v":0},{"$f":"SUM(T223:T227)","v":0},{"$f":"SUM(U223:U227)","v":0},{"$f":"SUM(V223:V227)","v":0},{"$f":"SUM(W223:W227)","v":0}]
["","Total Mpumalanga","",{"$f":"SUM(D206:D213,D215:D221,D223:D227)","v":4013221064},{"$f":"SUM(E206:E213,E215:E221,E223:E227)","v":4020015505},{"$f":"SUM(F206:F213,F215:F221,F223:F227)","v":691830329},{"$f":"IF(($D229     =0),0,($F229     /$D229     ))","v":0.17238779473325319},{"$f":"SUM(H206:H213,H215:H221,H223:H227)","v":164904638},{"$f":"SUM(I206:I213,I215:I221,I223:I227)","v":282165497},{"$f":"SUM(J206:J213,J215:J221,J223:J227)","v":244760194},{"$f":"SUM(K206:K213,K215:K221,K223:K227)","v":691830329},{"$f":"SUM(L206:L213,L215:L221,L223:L227)","v":0},{"$f":"SUM(M206:M213,M215:M221,M223:M227)","v":0},{"$f":"SUM(N206:N213,N215:N221,N223:N227)","v":0},{"$f":"SUM(O206:O213,O215:O221,O223:O227)","v":0},{"$f":"SUM(P206:P213,P215:P221,P223:P227)","v":0},{"$f":"SUM(Q206:Q213,Q215:Q221,Q223:Q227)","v":0},{"$f":"SUM(R206:R213,R215:R221,R223:R227)","v":0},{"$f":"SUM(S206:S213,S215:S221,S223:S227)","v":0},{"$f":"SUM(T206:T213,T215:T221,T223:T227)","v":0},{"$f":"SUM(U206:U213,U215:U221,U223:U227)","v":0},{"$f":"SUM(V206:V213,V215:V221,V223:V227)","v":0},{"$f":"SUM(W206:W213,W215:W221,W223:W227)","v":0}]
[null," "]
["","NORTH WEST"]
["B","Moretele","NW371",196471805,211471805,56565663,{"$f":"IF(($D232     =0),0,($F232     /$D232     ))","v":0.28790728013111094},24930129,6925016,24710518,56565663,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Madibeng","NW372",373906000,373906000,45946699,{"$f":"IF(($D233     =0),0,($F233     /$D233     ))","v":0.12288302140110081},0,28659282,17287417,45946699,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Rustenburg","NW373",482704389,482704389,43323766,{"$f":"IF(($D234     =0),0,($F234     /$D234     ))","v":8.9752169210129143E-2},485652,28711533,14126581,43323766,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Kgetlengrivier","NW374",55009250,55009250,2707809,{"$f":"IF(($D235     =0),0,($F235     /$D235     ))","v":4.9224612224307733E-2},0,0,2707809,2707809,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Moses Kotane","NW375",225068000,225068000,16486227,{"$f":"IF(($D236     =0),0,($F236     /$D236     ))","v":7.3249982227593435E-2},0,9248224,7238003,16486227,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Bojanala Platinum","DC37",32950001,32950001,183679148,{"$f":"IF(($D237     =0),0,($F237     /$D237     ))","v":5.5744808019884431},0,5366852,178312296,183679148,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Bojanala Platinum","",{"$f":"SUM(D232:D237)","v":1366109445},{"$f":"SUM(E232:E237)","v":1381109445},{"$f":"SUM(F232:F237)","v":348709312},{"$f":"IF(($D238     =0),0,($F238     /$D238     ))","v":0.25525722940887802},{"$f":"SUM(H232:H237)","v":25415781},{"$f":"SUM(I232:I237)","v":78910907},{"$f":"SUM(J232:J237)","v":244382624},{"$f":"SUM(K232:K237)","v":348709312},{"$f":"SUM(L232:L237)","v":0},{"$f":"SUM(M232:M237)","v":0},{"$f":"SUM(N232:N237)","v":0},{"$f":"SUM(O232:O237)","v":0},{"$f":"SUM(P232:P237)","v":0},{"$f":"SUM(Q232:Q237)","v":0},{"$f":"SUM(R232:R237)","v":0},{"$f":"SUM(S232:S237)","v":0},{"$f":"SUM(T232:T237)","v":0},{"$f":"SUM(U232:U237)","v":0},{"$f":"SUM(V232:V237)","v":0},{"$f":"SUM(W232:W237)","v":0}]
["B","Ratlou","NW381",38596464,38596464,22334034,{"$f":"IF(($D239     =0),0,($F239     /$D239     ))","v":0.57865492548747466},7252714,7425511,7655809,22334034,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Tswaing","NW382",35353000,35353000,547826,{"$f":"IF(($D240     =0),0,($F240     /$D240     ))","v":1.5495884366248975E-2},0,0,547826,547826,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Mafikeng","NW383",133520266,133520266,35429820,{"$f":"IF(($D241     =0),0,($F241     /$D241     ))","v":0.26535162834382009},15003436,14891826,5534558,35429820,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Ditsobotla","NW384",42460000,42460000,1420102,{"$f":"IF(($D242     =0),0,($F242     /$D242     ))","v":3.3445642958078191E-2},0,1420102,0,1420102,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Ramotshere Moiloa","NW385",51355407,51355407,4388132,{"$f":"IF(($D243     =0),0,($F243     /$D243     ))","v":8.5446348424421989E-2},1693600,2694532,0,4388132,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Ngaka Modiri Molema","DC38",316663329,316663329,38156767,{"$f":"IF(($D244     =0),0,($F244     /$D244     ))","v":0.12049632371546248},0,28027295,10129472,38156767,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Ngaka Modiri Molema","",{"$f":"SUM(D239:D244)","v":617948466},{"$f":"SUM(E239:E244)","v":617948466},{"$f":"SUM(F239:F244)","v":102276681},{"$f":"IF(($D245     =0),0,($F245     /$D245     ))","v":0.16551004918264495},{"$f":"SUM(H239:H244)","v":23949750},{"$f":"SUM(I239:I244)","v":54459266},{"$f":"SUM(J239:J244)","v":23867665},{"$f":"SUM(K239:K244)","v":102276681},{"$f":"SUM(L239:L244)","v":0},{"$f":"SUM(M239:M244)","v":0},{"$f":"SUM(N239:N244)","v":0},{"$f":"SUM(O239:O244)","v":0},{"$f":"SUM(P239:P244)","v":0},{"$f":"SUM(Q239:Q244)","v":0},{"$f":"SUM(R239:R244)","v":0},{"$f":"SUM(S239:S244)","v":0},{"$f":"SUM(T239:T244)","v":0},{"$f":"SUM(U239:U244)","v":0},{"$f":"SUM(V239:V244)","v":0},{"$f":"SUM(W239:W244)","v":0}]
["B","Naledi (NW)","NW392",83914026,83914026,45178990,{"$f":"IF(($D246     =0),0,($F246     /$D246     ))","v":0.53839616752508102},17349792,16985847,10843351,45178990,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Mamusa","NW393",23698000,23698000,0,{"$f":"IF(($D247     =0),0,($F247     /$D247     ))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Greater Taung","NW394",81016200,81016200,23808683,{"$f":"IF(($D248     =0),0,($F248     /$D248     ))","v":0.29387558290810972},10270434,10647791,2890458,23808683,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Lekwa-Teemane","NW396",21092600,21092600,4292953,{"$f":"IF(($D249     =0),0,($F249     /$D249     ))","v":0.20352886794420791},458265,3012546,822142,4292953,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Kagisano-Molopo","NW397",37954452,37954452,4131237,{"$f":"IF(($D250     =0),0,($F250     /$D250     ))","v":0.10884723088611581},1225385,2905852,0,4131237,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Dr Ruth Segomotsi Mompati","DC39",708380320,708380320,113269100,{"$f":"IF(($D251     =0),0,($F251     /$D251     ))","v":0.1598987109071579},54657760,19528994,39082346,113269100,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Dr Ruth Segomotsi Mompati","",{"$f":"SUM(D246:D251)","v":956055598},{"$f":"SUM(E246:E251)","v":956055598},{"$f":"SUM(F246:F251)","v":190680963},{"$f":"IF(($D252     =0),0,($F252     /$D252     ))","v":0.19944547513647842},{"$f":"SUM(H246:H251)","v":83961636},{"$f":"SUM(I246:I251)","v":53081030},{"$f":"SUM(J246:J251)","v":53638297},{"$f":"SUM(K246:K251)","v":190680963},{"$f":"SUM(L246:L251)","v":0},{"$f":"SUM(M246:M251)","v":0},{"$f":"SUM(N246:N251)","v":0},{"$f":"SUM(O246:O251)","v":0},{"$f":"SUM(P246:P251)","v":0},{"$f":"SUM(Q246:Q251)","v":0},{"$f":"SUM(R246:R251)","v":0},{"$f":"SUM(S246:S251)","v":0},{"$f":"SUM(T246:T251)","v":0},{"$f":"SUM(U246:U251)","v":0},{"$f":"SUM(V246:V251)","v":0},{"$f":"SUM(W246:W251)","v":0}]
["B","City of Matlosana","NW403",265985449,265985449,9058835,{"$f":"IF(($D253     =0),0,($F253     /$D253     ))","v":3.4057633731685827E-2},0,1756731,7302104,9058835,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Maquassi Hills","NW404",101472000,101472000,12755588,{"$f":"IF(($D254     =0),0,($F254     /$D254     ))","v":0.12570549511195206},0,191610,12563978,12755588,0,0,0,0,0,0,0,0,0,0,0,0]
["B","J B Marks","NW405",234198250,234198250,25230020,{"$f":"IF(($D255     =0),0,($F255     /$D255     ))","v":0.10772932761026181},2804076,855092,21570852,25230020,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Dr Kenneth Kaunda","DC40",13850028,13850028,1125996,{"$f":"IF(($D256     =0),0,($F256     /$D256     ))","v":8.1299185821140582E-2},-122195,495606,752585,1125996,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Dr Kenneth Kaunda","",{"$f":"SUM(D253:D256)","v":615505727},{"$f":"SUM(E253:E256)","v":615505727},{"$f":"SUM(F253:F256)","v":48170439},{"$f":"IF(($D257     =0),0,($F257     /$D257     ))","v":7.8261561000877569E-2},{"$f":"SUM(H253:H256)","v":2681881},{"$f":"SUM(I253:I256)","v":3299039},{"$f":"SUM(J253:J256)","v":42189519},{"$f":"SUM(K253:K256)","v":48170439},{"$f":"SUM(L253:L256)","v":0},{"$f":"SUM(M253:M256)","v":0},{"$f":"SUM(N253:N256)","v":0},{"$f":"SUM(O253:O256)","v":0},{"$f":"SUM(P253:P256)","v":0},{"$f":"SUM(Q253:Q256)","v":0},{"$f":"SUM(R253:R256)","v":0},{"$f":"SUM(S253:S256)","v":0},{"$f":"SUM(T253:T256)","v":0},{"$f":"SUM(U253:U256)","v":0},{"$f":"SUM(V253:V256)","v":0},{"$f":"SUM(W253:W256)","v":0}]
["","Total North West","",{"$f":"SUM(D232:D237,D239:D244,D246:D251,D253:D256)","v":3555619236},{"$f":"SUM(E232:E237,E239:E244,E246:E251,E253:E256)","v":3570619236},{"$f":"SUM(F232:F237,F239:F244,F246:F251,F253:F256)","v":689837395},{"$f":"IF(($D258     =0),0,($F258     /$D258     ))","v":0.19401329254142893},{"$f":"SUM(H232:H237,H239:H244,H246:H251,H253:H256)","v":136009048},{"$f":"SUM(I232:I237,I239:I244,I246:I251,I253:I256)","v":189750242},{"$f":"SUM(J232:J237,J239:J244,J246:J251,J253:J256)","v":364078105},{"$f":"SUM(K232:K237,K239:K244,K246:K251,K253:K256)","v":689837395},{"$f":"SUM(L232:L237,L239:L244,L246:L251,L253:L256)","v":0},{"$f":"SUM(M232:M237,M239:M244,M246:M251,M253:M256)","v":0},{"$f":"SUM(N232:N237,N239:N244,N246:N251,N253:N256)","v":0},{"$f":"SUM(O232:O237,O239:O244,O246:O251,O253:O256)","v":0},{"$f":"SUM(P232:P237,P239:P244,P246:P251,P253:P256)","v":0},{"$f":"SUM(Q232:Q237,Q239:Q244,Q246:Q251,Q253:Q256)","v":0},{"$f":"SUM(R232:R237,R239:R244,R246:R251,R253:R256)","v":0},{"$f":"SUM(S232:S237,S239:S244,S246:S251,S253:S256)","v":0},{"$f":"SUM(T232:T237,T239:T244,T246:T251,T253:T256)","v":0},{"$f":"SUM(U232:U237,U239:U244,U246:U251,U253:U256)","v":0},{"$f":"SUM(V232:V237,V239:V244,V246:V251,V253:V256)","v":0},{"$f":"SUM(W232:W237,W239:W244,W246:W251,W253:W256)","v":0}]
[null," "]
["","NORTHERN CAPE"]
["B","Joe Morolong","NC451",160220928,160220928,23595010,{"$f":"IF(($D261     =0),0,($F261     /$D261     ))","v":0.14726546834131432},5639367,10974597,6981046,23595010,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Ga-Segonyana","NC452",134586828,134586828,38241784,{"$f":"IF(($D262     =0),0,($F262     /$D262     ))","v":0.28414210044388594},14214712,19938439,4088633,38241784,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Gamagara","NC453",76481914,76481914,17789547,{"$f":"IF(($D263     =0),0,($F263     /$D263     ))","v":0.23259808848403035},5916142,5567168,6306237,17789547,0,0,0,0,0,0,0,0,0,0,0,0]
["C","John Taolo Gaetsewe","DC45",680000,680000,228035,{"$f":"IF(($D264     =0),0,($F264     /$D264     ))","v":0.33534558823529415},151485,76550,0,228035,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total John Taolo Gaetsewe","",{"$f":"SUM(D261:D264)","v":371969670},{"$f":"SUM(E261:E264)","v":371969670},{"$f":"SUM(F261:F264)","v":79854376},{"$f":"IF(($D265     =0),0,($F265     /$D265     ))","v":0.21467980440448275},{"$f":"SUM(H261:H264)","v":25921706},{"$f":"SUM(I261:I264)","v":36556754},{"$f":"SUM(J261:J264)","v":17375916},{"$f":"SUM(K261:K264)","v":79854376},{"$f":"SUM(L261:L264)","v":0},{"$f":"SUM(M261:M264)","v":0},{"$f":"SUM(N261:N264)","v":0},{"$f":"SUM(O261:O264)","v":0},{"$f":"SUM(P261:P264)","v":0},{"$f":"SUM(Q261:Q264)","v":0},{"$f":"SUM(R261:R264)","v":0},{"$f":"SUM(S261:S264)","v":0},{"$f":"SUM(T261:T264)","v":0},{"$f":"SUM(U261:U264)","v":0},{"$f":"SUM(V261:V264)","v":0},{"$f":"SUM(W261:W264)","v":0}]
["B","Richtersveld","NC061",21726655,21726655,1707723,{"$f":"IF(($D266     =0),0,($F266     /$D266     ))","v":7.8600364391113134E-2},795841,4304,907578,1707723,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Nama Khoi","NC062",77642214,77642214,5399545,{"$f":"IF(($D267     =0),0,($F267     /$D267     ))","v":6.9543933922337667E-2},1531054,2313182,1555309,5399545,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Kamiesberg","NC064",9687000,9687000,221996,{"$f":"IF(($D268     =0),0,($F268     /$D268     ))","v":2.2916898936719315E-2},45668,94963,81365,221996,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Hantam","NC065",20392250,20392250,2128037,{"$f":"IF(($D269     =0),0,($F269     /$D269     ))","v":0.10435518395468867},0,9315,2118722,2128037,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Karoo Hoogland","NC066",44447000,44447000,10489980,{"$f":"IF(($D270     =0),0,($F270     /$D270     ))","v":0.23601097936868631},2760878,3543818,4185284,10489980,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Khai-Ma","NC067",28196000,28196000,1679214,{"$f":"IF(($D271     =0),0,($F271     /$D271     ))","v":5.9555043268548727E-2},0,1679214,0,1679214,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Namakwa","DC6",515000,515000,0,{"$f":"IF(($D272     =0),0,($F272     /$D272     ))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Namakwa","",{"$f":"SUM(D266:D272)","v":202606119},{"$f":"SUM(E266:E272)","v":202606119},{"$f":"SUM(F266:F272)","v":21626495},{"$f":"IF(($D273     =0),0,($F273     /$D273     ))","v":0.10674156884669411},{"$f":"SUM(H266:H272)","v":5133441},{"$f":"SUM(I266:I272)","v":7644796},{"$f":"SUM(J266:J272)","v":8848258},{"$f":"SUM(K266:K272)","v":21626495},{"$f":"SUM(L266:L272)","v":0},{"$f":"SUM(M266:M272)","v":0},{"$f":"SUM(N266:N272)","v":0},{"$f":"SUM(O266:O272)","v":0},{"$f":"SUM(P266:P272)","v":0},{"$f":"SUM(Q266:Q272)","v":0},{"$f":"SUM(R266:R272)","v":0},{"$f":"SUM(S266:S272)","v":0},{"$f":"SUM(T266:T272)","v":0},{"$f":"SUM(U266:U272)","v":0},{"$f":"SUM(V266:V272)","v":0},{"$f":"SUM(W266:W272)","v":0}]
["B","Ubuntu","NC071",82779004,82779004,7836963,{"$f":"IF(($D274     =0),0,($F274     /$D274     ))","v":9.4673318369474457E-2},0,2485236,5351727,7836963,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Umsobomvu","NC072",40153650,40153650,2430556,{"$f":"IF(($D275     =0),0,($F275     /$D275     ))","v":6.0531383821894151E-2},300,1996669,433587,2430556,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Emthanjeni","NC073",42360000,42360000,4553618,{"$f":"IF(($D276     =0),0,($F276     /$D276     ))","v":0.10749806421152031},1981791,743,2571084,4553618,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Kareeberg","NC074",14350000,14350000,828632,{"$f":"IF(($D277     =0),0,($F277     /$D277     ))","v":5.774439024390244E-2},0,0,828632,828632,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Renosterberg","NC075",18492000,18492000,19061755,{"$f":"IF(($D278     =0),0,($F278     /$D278     ))","v":1.0308108911961928},0,13401778,5659977,19061755,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Thembelihle","NC076",15858400,15858400,4768563,{"$f":"IF(($D279     =0),0,($F279     /$D279     ))","v":0.3006963501992635},0,2998959,1769604,4768563,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Siyathemba","NC077",36202372,36202372,1809890,{"$f":"IF(($D280     =0),0,($F280     /$D280     ))","v":4.9993685496629886E-2},66343,-66343,1809890,1809890,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Siyancuma","NC078",80196000,80196000,4166359,{"$f":"IF(($D281     =0),0,($F281     /$D281     ))","v":5.1952204598733107E-2},1196792,2600868,368699,4166359,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Pixley Ka Seme (NC)","DC7",400000,400000,-761,{"$f":"IF(($D282     =0),0,($F282     /$D282     ))","v":-1.9024999999999999E-3},0,5076,-5837,-761,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Pixley ka Seme (NC)","",{"$f":"SUM(D274:D282)","v":330791426},{"$f":"SUM(E274:E282)","v":330791426},{"$f":"SUM(F274:F282)","v":45455575},{"$f":"IF(($D283     =0),0,($F283     /$D283     ))","v":0.1374146106193212},{"$f":"SUM(H274:H282)","v":3245226},{"$f":"SUM(I274:I282)","v":23422986},{"$f":"SUM(J274:J282)","v":18787363},{"$f":"SUM(K274:K282)","v":45455575},{"$f":"SUM(L274:L282)","v":0},{"$f":"SUM(M274:M282)","v":0},{"$f":"SUM(N274:N282)","v":0},{"$f":"SUM(O274:O282)","v":0},{"$f":"SUM(P274:P282)","v":0},{"$f":"SUM(Q274:Q282)","v":0},{"$f":"SUM(R274:R282)","v":0},{"$f":"SUM(S274:S282)","v":0},{"$f":"SUM(T274:T282)","v":0},{"$f":"SUM(U274:U282)","v":0},{"$f":"SUM(V274:V282)","v":0},{"$f":"SUM(W274:W282)","v":0}]
["B","!Kai! Garib","NC082",37490432,37490432,2518109,{"$f":"IF(($D284     =0),0,($F284     /$D284     ))","v":6.7166710695678297E-2},0,0,2518109,2518109,0,0,0,0,0,0,0,0,0,0,0,0]
["B","!Kheis","NC084",21979000,21979000,0,{"$f":"IF(($D285     =0),0,($F285     /$D285     ))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Tsantsabane","NC085",31889850,31889850,1782517,{"$f":"IF(($D286     =0),0,($F286     /$D286     ))","v":5.5896060972378356E-2},0,1782517,0,1782517,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Kgatelopele","NC086",28812000,28812000,-306895334,{"$f":"IF(($D287     =0),0,($F287     /$D287     ))","v":-10.651649798694988},4987548,7554821,-319437703,-306895334,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Dawid Kruiper","NC087",206151598,206151598,7878263,{"$f":"IF(($D288     =0),0,($F288     /$D288     ))","v":3.8215871603381898E-2},878096,3076969,3923198,7878263,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Z F Mgcawu","DC8",1858230,1858230,0,{"$f":"IF(($D289     =0),0,($F289     /$D289     ))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Z F Mgcawu","",{"$f":"SUM(D284:D289)","v":328181110},{"$f":"SUM(E284:E289)","v":328181110},{"$f":"SUM(F284:F289)","v":-294716445},{"$f":"IF(($D290     =0),0,($F290     /$D290     ))","v":-0.89802988660742844},{"$f":"SUM(H284:H289)","v":5865644},{"$f":"SUM(I284:I289)","v":12414307},{"$f":"SUM(J284:J289)","v":-312996396},{"$f":"SUM(K284:K289)","v":-294716445},{"$f":"SUM(L284:L289)","v":0},{"$f":"SUM(M284:M289)","v":0},{"$f":"SUM(N284:N289)","v":0},{"$f":"SUM(O284:O289)","v":0},{"$f":"SUM(P284:P289)","v":0},{"$f":"SUM(Q284:Q289)","v":0},{"$f":"SUM(R284:R289)","v":0},{"$f":"SUM(S284:S289)","v":0},{"$f":"SUM(T284:T289)","v":0},{"$f":"SUM(U284:U289)","v":0},{"$f":"SUM(V284:V289)","v":0},{"$f":"SUM(W284:W289)","v":0}]
["B","Sol Plaatje","NC091",627331283,627331283,94214230,{"$f":"IF(($D291     =0),0,($F291     /$D291     ))","v":0.15018257905050145},193476,34702940,59317814,94214230,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Dikgatlong","NC092",52387159,52387159,2819732,{"$f":"IF(($D292     =0),0,($F292     /$D292     ))","v":5.3824869563932641E-2},0,1424040,1395692,2819732,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Magareng","NC093",36361000,36361000,7129199,{"$f":"IF(($D293     =0),0,($F293     /$D293     ))","v":0.19606718737108442},4113468,1921283,1094448,7129199,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Phokwane","NC094",106725212,106725212,8536492,{"$f":"IF(($D294     =0),0,($F294     /$D294     ))","v":7.9985711342508273E-2},166500,8315542,54450,8536492,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Frances Baard","DC9",4564800,4564800,2120,{"$f":"IF(($D295     =0),0,($F295     /$D295     ))","v":4.6442341395022782E-4},0,0,2120,2120,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Frances Baard","",{"$f":"SUM(D291:D295)","v":827369454},{"$f":"SUM(E291:E295)","v":827369454},{"$f":"SUM(F291:F295)","v":112701773},{"$f":"IF(($D296     =0),0,($F296     /$D296     ))","v":0.13621698559831047},{"$f":"SUM(H291:H295)","v":4473444},{"$f":"SUM(I291:I295)","v":46363805},{"$f":"SUM(J291:J295)","v":61864524},{"$f":"SUM(K291:K295)","v":112701773},{"$f":"SUM(L291:L295)","v":0},{"$f":"SUM(M291:M295)","v":0},{"$f":"SUM(N291:N295)","v":0},{"$f":"SUM(O291:O295)","v":0},{"$f":"SUM(P291:P295)","v":0},{"$f":"SUM(Q291:Q295)","v":0},{"$f":"SUM(R291:R295)","v":0},{"$f":"SUM(S291:S295)","v":0},{"$f":"SUM(T291:T295)","v":0},{"$f":"SUM(U291:U295)","v":0},{"$f":"SUM(V291:V295)","v":0},{"$f":"SUM(W291:W295)","v":0}]
["","Total Northern Cape","",{"$f":"SUM(D261:D264,D266:D272,D274:D282,D284:D289,D291:D295)","v":2060917779},{"$f":"SUM(E261:E264,E266:E272,E274:E282,E284:E289,E291:E295)","v":2060917779},{"$f":"SUM(F261:F264,F266:F272,F274:F282,F284:F289,F291:F295)","v":-35078226},{"$f":"IF(($D297     =0),0,($F297     /$D297     ))","v":-1.7020681929883045E-2},{"$f":"SUM(H261:H264,H266:H272,H274:H282,H284:H289,H291:H295)","v":44639461},{"$f":"SUM(I261:I264,I266:I272,I274:I282,I284:I289,I291:I295)","v":126402648},{"$f":"SUM(J261:J264,J266:J272,J274:J282,J284:J289,J291:J295)","v":-206120335},{"$f":"SUM(K261:K264,K266:K272,K274:K282,K284:K289,K291:K295)","v":-35078226},{"$f":"SUM(L261:L264,L266:L272,L274:L282,L284:L289,L291:L295)","v":0},{"$f":"SUM(M261:M264,M266:M272,M274:M282,M284:M289,M291:M295)","v":0},{"$f":"SUM(N261:N264,N266:N272,N274:N282,N284:N289,N291:N295)","v":0},{"$f":"SUM(O261:O264,O266:O272,O274:O282,O284:O289,O291:O295)","v":0},{"$f":"SUM(P261:P264,P266:P272,P274:P282,P284:P289,P291:P295)","v":0},{"$f":"SUM(Q261:Q264,Q266:Q272,Q274:Q282,Q284:Q289,Q291:Q295)","v":0},{"$f":"SUM(R261:R264,R266:R272,R274:R282,R284:R289,R291:R295)","v":0},{"$f":"SUM(S261:S264,S266:S272,S274:S282,S284:S289,S291:S295)","v":0},{"$f":"SUM(T261:T264,T266:T272,T274:T282,T284:T289,T291:T295)","v":0},{"$f":"SUM(U261:U264,U266:U272,U274:U282,U284:U289,U291:U295)","v":0},{"$f":"SUM(V261:V264,V266:V272,V274:V282,V284:V289,V291:V295)","v":0},{"$f":"SUM(W261:W264,W266:W272,W274:W282,W284:W289,W291:W295)","v":0}]
[null," "]
["","WESTERN CAPE"]
["A","Cape Town","CPT",12937677817,13676014093,1817080435,{"$f":"IF(($D300     =0),0,($F300     /$D300     ))","v":0.14044873127172572},266328236,658158555,892593644,1817080435,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Metros","",{"$f":"D300","v":12937677817},{"$f":"E300","v":13676014093},{"$f":"F300","v":1817080435},{"$f":"IF(($D301     =0),0,($F301     /$D301     ))","v":0.14044873127172572},{"$f":"H300","v":266328236},{"$f":"I300","v":658158555},{"$f":"J300","v":892593644},{"$f":"K300","v":1817080435},{"$f":"L300","v":0},{"$f":"M300","v":0},{"$f":"N300","v":0},{"$f":"O300","v":0},{"$f":"P300","v":0},{"$f":"Q300","v":0},{"$f":"R300","v":0},{"$f":"S300","v":0},{"$f":"T300","v":0},{"$f":"U300","v":0},{"$f":"V300","v":0},{"$f":"W300","v":0}]
["B","Matzikama","WC011",93231003,93231003,8987197,{"$f":"IF(($D302     =0),0,($F302     /$D302     ))","v":9.6397085849221215E-2},3700537,1470194,3816466,8987197,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Cederberg","WC012",78459243,78459243,2008457,{"$f":"IF(($D303     =0),0,($F303     /$D303     ))","v":2.5598730285990651E-2},0,152422,1856035,2008457,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Bergrivier","WC013",96547368,96547368,11133517,{"$f":"IF(($D304     =0),0,($F304     /$D304     ))","v":0.11531662882824521},385340,4469722,6278455,11133517,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Saldanha Bay","WC014",361461706,461395479,18599131,{"$f":"IF(($D305     =0),0,($F305     /$D305     ))","v":5.1455328991337188E-2},1873707,4003995,12721429,18599131,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Swartland","WC015",293798527,293798527,24465688,{"$f":"IF(($D306     =0),0,($F306     /$D306     ))","v":8.3273691838489039E-2},1983977,10227416,12254295,24465688,0,0,0,0,0,0,0,0,0,0,0,0]
["C","West Coast","DC1",15340000,26278000,1450777,{"$f":"IF(($D307     =0),0,($F307     /$D307     ))","v":9.4574771838331156E-2},728730,657791,64256,1450777,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total West Coast","",{"$f":"SUM(D302:D307)","v":938837847},{"$f":"SUM(E302:E307)","v":1049709620},{"$f":"SUM(F302:F307)","v":66644767},{"$f":"IF(($D308     =0),0,($F308     /$D308     ))","v":7.0986451188519248E-2},{"$f":"SUM(H302:H307)","v":8672291},{"$f":"SUM(I302:I307)","v":20981540},{"$f":"SUM(J302:J307)","v":36990936},{"$f":"SUM(K302:K307)","v":66644767},{"$f":"SUM(L302:L307)","v":0},{"$f":"SUM(M302:M307)","v":0},{"$f":"SUM(N302:N307)","v":0},{"$f":"SUM(O302:O307)","v":0},{"$f":"SUM(P302:P307)","v":0},{"$f":"SUM(Q302:Q307)","v":0},{"$f":"SUM(R302:R307)","v":0},{"$f":"SUM(S302:S307)","v":0},{"$f":"SUM(T302:T307)","v":0},{"$f":"SUM(U302:U307)","v":0},{"$f":"SUM(V302:V307)","v":0},{"$f":"SUM(W302:W307)","v":0}]
["B","Witzenberg","WC022",80046825,85160542,3740857,{"$f":"IF(($D309     =0),0,($F309     /$D309     ))","v":4.6733358880880038E-2},552287,1598952,1589618,3740857,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Drakenstein","WC023",714165948,716748444,39832782,{"$f":"IF(($D310     =0),0,($F310     /$D310     ))","v":5.5775246791800272E-2},2070294,6703990,31058498,39832782,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Stellenbosch","WC024",642490175,677608824,51098535,{"$f":"IF(($D311     =0),0,($F311     /$D311     ))","v":7.9532009964199069E-2},2464689,15840938,32792908,51098535,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Breede Valley","WC025",186345310,186345310,31400209,{"$f":"IF(($D312     =0),0,($F312     /$D312     ))","v":0.1685054965966141},4528305,12160363,14711541,31400209,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Langeberg","WC026",136175652,132765412,17907549,{"$f":"IF(($D313     =0),0,($F313     /$D313     ))","v":0.13150331015121558},7089573,4354436,6463540,17907549,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Cape Winelands DM","DC2",112650200,123438700,4193374,{"$f":"IF(($D314     =0),0,($F314     /$D314     ))","v":3.7224736396384558E-2},0,102434,4090940,4193374,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Cape Winelands","",{"$f":"SUM(D309:D314)","v":1871874110},{"$f":"SUM(E309:E314)","v":1922067232},{"$f":"SUM(F309:F314)","v":148173306},{"$f":"IF(($D315     =0),0,($F315     /$D315     ))","v":7.9157730324076123E-2},{"$f":"SUM(H309:H314)","v":16705148},{"$f":"SUM(I309:I314)","v":40761113},{"$f":"SUM(J309:J314)","v":90707045},{"$f":"SUM(K309:K314)","v":148173306},{"$f":"SUM(L309:L314)","v":0},{"$f":"SUM(M309:M314)","v":0},{"$f":"SUM(N309:N314)","v":0},{"$f":"SUM(O309:O314)","v":0},{"$f":"SUM(P309:P314)","v":0},{"$f":"SUM(Q309:Q314)","v":0},{"$f":"SUM(R309:R314)","v":0},{"$f":"SUM(S309:S314)","v":0},{"$f":"SUM(T309:T314)","v":0},{"$f":"SUM(U309:U314)","v":0},{"$f":"SUM(V309:V314)","v":0},{"$f":"SUM(W309:W314)","v":0}]
["B","Theewaterskloof","WC031",88830340,114414752,6473543,{"$f":"IF(($D316     =0),0,($F316     /$D316     ))","v":7.2875359927700376E-2},4068,3149981,3319494,6473543,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Overstrand","WC032",258345615,258345615,21403217,{"$f":"IF(($D317     =0),0,($F317     /$D317     ))","v":8.2847223863273242E-2},3931706,9698658,7772853,21403217,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Cape Agulhas","WC033",41825806,41825806,1559797,{"$f":"IF(($D318     =0),0,($F318     /$D318     ))","v":3.7292694371508346E-2},596544,29730,933523,1559797,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Swellendam","WC034",102615966,114044794,3309271,{"$f":"IF(($D319     =0),0,($F319     /$D319     ))","v":3.224908490361042E-2},739569,1043371,1526331,3309271,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Overberg","DC3",14877500,15904274,7378,{"$f":"IF(($D320     =0),0,($F320     /$D320     ))","v":4.9591665266341789E-4},0,0,7378,7378,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Overberg","",{"$f":"SUM(D316:D320)","v":506495227},{"$f":"SUM(E316:E320)","v":544535241},{"$f":"SUM(F316:F320)","v":32753206},{"$f":"IF(($D321     =0),0,($F321     /$D321     ))","v":6.4666366540113512E-2},{"$f":"SUM(H316:H320)","v":5271887},{"$f":"SUM(I316:I320)","v":13921740},{"$f":"SUM(J316:J320)","v":13559579},{"$f":"SUM(K316:K320)","v":32753206},{"$f":"SUM(L316:L320)","v":0},{"$f":"SUM(M316:M320)","v":0},{"$f":"SUM(N316:N320)","v":0},{"$f":"SUM(O316:O320)","v":0},{"$f":"SUM(P316:P320)","v":0},{"$f":"SUM(Q316:Q320)","v":0},{"$f":"SUM(R316:R320)","v":0},{"$f":"SUM(S316:S320)","v":0},{"$f":"SUM(T316:T320)","v":0},{"$f":"SUM(U316:U320)","v":0},{"$f":"SUM(V316:V320)","v":0},{"$f":"SUM(W316:W320)","v":0}]
["B","Kannaland","WC041",13720700,13720700,5613528,{"$f":"IF(($D322     =0),0,($F322     /$D322     ))","v":0.40912839723920791},2569546,243401,2800581,5613528,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Hessequa","WC042",187628300,189560222,44868216,{"$f":"IF(($D323     =0),0,($F323     /$D323     ))","v":0.2391335209027636},0,10917814,33950402,44868216,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Mossel Bay","WC043",402928895,459941090,36104872,{"$f":"IF(($D324     =0),0,($F324     /$D324     ))","v":8.9606063124363422E-2},6867010,14447829,14790033,36104872,0,0,0,0,0,0,0,0,0,0,0,0]
["B","George","WC044",907018426,969712045,159022097,{"$f":"IF(($D325     =0),0,($F325     /$D325     ))","v":0.17532399832415313},17709069,71672402,69640626,159022097,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Oudtshoorn","WC045",81519000,83877800,71133979,{"$f":"IF(($D326     =0),0,($F326     /$D326     ))","v":0.87260612863258868},16339667,52809725,1984587,71133979,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Bitou","WC047",181908452,190391947,26546808,{"$f":"IF(($D327     =0),0,($F327     /$D327     ))","v":0.14593498932089202},1504333,20642379,4400096,26546808,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Knysna","WC048",172584854,178980155,67813160,{"$f":"IF(($D328     =0),0,($F328     /$D328     ))","v":0.3929264847308096},63422527,985797,3404836,67813160,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Garden Route","DC4",108921286,111005257,4429430,{"$f":"IF(($D329     =0),0,($F329     /$D329     ))","v":4.0666339543585631E-2},0,337917,4091513,4429430,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Garden Route","",{"$f":"SUM(D322:D329)","v":2056229913},{"$f":"SUM(E322:E329)","v":2197189216},{"$f":"SUM(F322:F329)","v":415532090},{"$f":"IF(($D330     =0),0,($F330     /$D330     ))","v":0.202084449493173},{"$f":"SUM(H322:H329)","v":108412152},{"$f":"SUM(I322:I329)","v":172057264},{"$f":"SUM(J322:J329)","v":135062674},{"$f":"SUM(K322:K329)","v":415532090},{"$f":"SUM(L322:L329)","v":0},{"$f":"SUM(M322:M329)","v":0},{"$f":"SUM(N322:N329)","v":0},{"$f":"SUM(O322:O329)","v":0},{"$f":"SUM(P322:P329)","v":0},{"$f":"SUM(Q322:Q329)","v":0},{"$f":"SUM(R322:R329)","v":0},{"$f":"SUM(S322:S329)","v":0},{"$f":"SUM(T322:T329)","v":0},{"$f":"SUM(U322:U329)","v":0},{"$f":"SUM(V322:V329)","v":0},{"$f":"SUM(W322:W329)","v":0}]
["B","Laingsburg","WC051",43260170,43260170,22178630,{"$f":"IF(($D331     =0),0,($F331     /$D331     ))","v":0.51268013972205839},19966419,1277111,935100,22178630,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Prince Albert","WC052",20497115,20497115,6996025,{"$f":"IF(($D332     =0),0,($F332     /$D332     ))","v":0.34131754639616357},216500,0,6779525,6996025,0,0,0,0,0,0,0,0,0,0,0,0]
["B","Beaufort West","WC053",62018291,62018291,3316026,{"$f":"IF(($D333     =0),0,($F333     /$D333     ))","v":5.3468516247892096E-2},0,2385841,930185,3316026,0,0,0,0,0,0,0,0,0,0,0,0]
["C","Central Karoo","DC5",2056957,2056957,264173,{"$f":"IF(($D334     =0),0,($F334     /$D334     ))","v":0.12842903376200865},0,0,264173,264173,0,0,0,0,0,0,0,0,0,0,0,0]
["","Total Central Karoo","",{"$f":"SUM(D331:D334)","v":127832533},{"$f":"SUM(E331:E334)","v":127832533},{"$f":"SUM(F331:F334)","v":32754854},{"$f":"IF(($D335     =0),0,($F335     /$D335     ))","v":0.25623253510903987},{"$f":"SUM(H331:H334)","v":20182919},{"$f":"SUM(I331:I334)","v":3662952},{"$f":"SUM(J331:J334)","v":8908983},{"$f":"SUM(K331:K334)","v":32754854},{"$f":"SUM(L331:L334)","v":0},{"$f":"SUM(M331:M334)","v":0},{"$f":"SUM(N331:N334)","v":0},{"$f":"SUM(O331:O334)","v":0},{"$f":"SUM(P331:P334)","v":0},{"$f":"SUM(Q331:Q334)","v":0},{"$f":"SUM(R331:R334)","v":0},{"$f":"SUM(S331:S334)","v":0},{"$f":"SUM(T331:T334)","v":0},{"$f":"SUM(U331:U334)","v":0},{"$f":"SUM(V331:V334)","v":0},{"$f":"SUM(W331:W334)","v":0}]
["","Total Western Cape","",{"$f":"SUM(D300,D302:D307,D309:D314,D316:D320,D322:D329,D331:D334)","v":18438947447},{"$f":"SUM(E300,E302:E307,E309:E314,E316:E320,E322:E329,E331:E334)","v":19517347935},{"$f":"SUM(F300,F302:F307,F309:F314,F316:F320,F322:F329,F331:F334)","v":2512938658},{"$f":"IF(($D336     =0),0,($F336     /$D336     ))","v":0.13628427898192491},{"$f":"SUM(H300,H302:H307,H309:H314,H316:H320,H322:H329,H331:H334)","v":425572633},{"$f":"SUM(I300,I302:I307,I309:I314,I316:I320,I322:I329,I331:I334)","v":909543164},{"$f":"SUM(J300,J302:J307,J309:J314,J316:J320,J322:J329,J331:J334)","v":1177822861},{"$f":"SUM(K300,K302:K307,K309:K314,K316:K320,K322:K329,K331:K334)","v":2512938658},{"$f":"SUM(L300,L302:L307,L309:L314,L316:L320,L322:L329,L331:L334)","v":0},{"$f":"SUM(M300,M302:M307,M309:M314,M316:M320,M322:M329,M331:M334)","v":0},{"$f":"SUM(N300,N302:N307,N309:N314,N316:N320,N322:N329,N331:N334)","v":0},{"$f":"SUM(O300,O302:O307,O309:O314,O316:O320,O322:O329,O331:O334)","v":0},{"$f":"SUM(P300,P302:P307,P309:P314,P316:P320,P322:P329,P331:P334)","v":0},{"$f":"SUM(Q300,Q302:Q307,Q309:Q314,Q316:Q320,Q322:Q329,Q331:Q334)","v":0},{"$f":"SUM(R300,R302:R307,R309:R314,R316:R320,R322:R329,R331:R334)","v":0},{"$f":"SUM(S300,S302:S307,S309:S314,S316:S320,S322:S329,S331:S334)","v":0},{"$f":"SUM(T300,T302:T307,T309:T314,T316:T320,T322:T329,T331:T334)","v":0},{"$f":"SUM(U300,U302:U307,U309:U314,U316:U320,U322:U329,U331:U334)","v":0},{"$f":"SUM(V300,V302:V307,V309:V314,V316:V320,V322:V329,V331:V334)","v":0},{"$f":"SUM(W300,W302:W307,W309:W314,W316:W320,W322:W329,W331:W334)","v":0}]
["","Total National","",{"$f":"SUM(D6:D7,D9:D16,D18:D24,D26:D32,D34:D37,D39:D44,D46:D50,D55,D57:D60,D62:D67,D69:D75,D77:D81,D86:D88,D90:D93,D95:D98,D103,D105:D109,D111:D118,D120:D123,D125:D129,D131:D134,D136:D141,D143:D147,D149:D154,D156:D160,D162:D166,D171:D176,D178:D182,D184:D188,D190:D195,D197:D201,D206:D213,D215:D221,D223:D227,D232:D237,D239:D244,D246:D251,D253:D256,D261:D264,D266:D272,D274:D282,D284:D289,D291:D295,D300,D302:D307,D309:D314,D316:D320,D322:D329,D331:D334)","v":78879394125},{"$f":"SUM(E6:E7,E9:E16,E18:E24,E26:E32,E34:E37,E39:E44,E46:E50,E55,E57:E60,E62:E67,E69:E75,E77:E81,E86:E88,E90:E93,E95:E98,E103,E105:E109,E111:E118,E120:E123,E125:E129,E131:E134,E136:E141,E143:E147,E149:E154,E156:E160,E162:E166,E171:E176,E178:E182,E184:E188,E190:E195,E197:E201,E206:E213,E215:E221,E223:E227,E232:E237,E239:E244,E246:E251,E253:E256,E261:E264,E266:E272,E274:E282,E284:E289,E291:E295,E300,E302:E307,E309:E314,E316:E320,E322:E329,E331:E334)","v":80279874024},{"$f":"SUM(F6:F7,F9:F16,F18:F24,F26:F32,F34:F37,F39:F44,F46:F50,F55,F57:F60,F62:F67,F69:F75,F77:F81,F86:F88,F90:F93,F95:F98,F103,F105:F109,F111:F118,F120:F123,F125:F129,F131:F134,F136:F141,F143:F147,F149:F154,F156:F160,F162:F166,F171:F176,F178:F182,F184:F188,F190:F195,F197:F201,F206:F213,F215:F221,F223:F227,F232:F237,F239:F244,F246:F251,F253:F256,F261:F264,F266:F272,F274:F282,F284:F289,F291:F295,F300,F302:F307,F309:F314,F316:F320,F322:F329,F331:F334)","v":5534566266},{"$f":"IF(($D337     =0),0,($F337     /$D337     ))","v":7.0164918574670915E-2},{"$f":"SUM(H6:H7,H9:H16,H18:H24,H26:H32,H34:H37,H39:H44,H46:H50,H55,H57:H60,H62:H67,H69:H75,H77:H81,H86:H88,H90:H93,H95:H98,H103,H105:H109,H111:H118,H120:H123,H125:H129,H131:H134,H136:H141,H143:H147,H149:H154,H156:H160,H162:H166,H171:H176,H178:H182,H184:H188,H190:H195,H197:H201,H206:H213,H215:H221,H223:H227,H232:H237,H239:H244,H246:H251,H253:H256,H261:H264,H266:H272,H274:H282,H284:H289,H291:H295,H300,H302:H307,H309:H314,H316:H320,H322:H329,H331:H334)","v":1100084021},{"$f":"SUM(I6:I7,I9:I16,I18:I24,I26:I32,I34:I37,I39:I44,I46:I50,I55,I57:I60,I62:I67,I69:I75,I77:I81,I86:I88,I90:I93,I95:I98,I103,I105:I109,I111:I118,I120:I123,I125:I129,I131:I134,I136:I141,I143:I147,I149:I154,I156:I160,I162:I166,I171:I176,I178:I182,I184:I188,I190:I195,I197:I201,I206:I213,I215:I221,I223:I227,I232:I237,I239:I244,I246:I251,I253:I256,I261:I264,I266:I272,I274:I282,I284:I289,I291:I295,I300,I302:I307,I309:I314,I316:I320,I322:I329,I331:I334)","v":867519479},{"$f":"SUM(J6:J7,J9:J16,J18:J24,J26:J32,J34:J37,J39:J44,J46:J50,J55,J57:J60,J62:J67,J69:J75,J77:J81,J86:J88,J90:J93,J95:J98,J103,J105:J109,J111:J118,J120:J123,J125:J129,J131:J134,J136:J141,J143:J147,J149:J154,J156:J160,J162:J166,J171:J176,J178:J182,J184:J188,J190:J195,J197:J201,J206:J213,J215:J221,J223:J227,J232:J237,J239:J244,J246:J251,J253:J256,J261:J264,J266:J272,J274:J282,J284:J289,J291:J295,J300,J302:J307,J309:J314,J316:J320,J322:J329,J331:J334)","v":3566962766},{"$f":"SUM(K6:K7,K9:K16,K18:K24,K26:K32,K34:K37,K39:K44,K46:K50,K55,K57:K60,K62:K67,K69:K75,K77:K81,K86:K88,K90:K93,K95:K98,K103,K105:K109,K111:K118,K120:K123,K125:K129,K131:K134,K136:K141,K143:K147,K149:K154,K156:K160,K162:K166,K171:K176,K178:K182,K184:K188,K190:K195,K197:K201,K206:K213,K215:K221,K223:K227,K232:K237,K239:K244,K246:K251,K253:K256,K261:K264,K266:K272,K274:K282,K284:K289,K291:K295,K300,K302:K307,K309:K314,K316:K320,K322:K329,K331:K334)","v":5534566266},{"$f":"SUM(L6:L7,L9:L16,L18:L24,L26:L32,L34:L37,L39:L44,L46:L50,L55,L57:L60,L62:L67,L69:L75,L77:L81,L86:L88,L90:L93,L95:L98,L103,L105:L109,L111:L118,L120:L123,L125:L129,L131:L134,L136:L141,L143:L147,L149:L154,L156:L160,L162:L166,L171:L176,L178:L182,L184:L188,L190:L195,L197:L201,L206:L213,L215:L221,L223:L227,L232:L237,L239:L244,L246:L251,L253:L256,L261:L264,L266:L272,L274:L282,L284:L289,L291:L295,L300,L302:L307,L309:L314,L316:L320,L322:L329,L331:L334)","v":0},{"$f":"SUM(M6:M7,M9:M16,M18:M24,M26:M32,M34:M37,M39:M44,M46:M50,M55,M57:M60,M62:M67,M69:M75,M77:M81,M86:M88,M90:M93,M95:M98,M103,M105:M109,M111:M118,M120:M123,M125:M129,M131:M134,M136:M141,M143:M147,M149:M154,M156:M160,M162:M166,M171:M176,M178:M182,M184:M188,M190:M195,M197:M201,M206:M213,M215:M221,M223:M227,M232:M237,M239:M244,M246:M251,M253:M256,M261:M264,M266:M272,M274:M282,M284:M289,M291:M295,M300,M302:M307,M309:M314,M316:M320,M322:M329,M331:M334)","v":0},{"$f":"SUM(N6:N7,N9:N16,N18:N24,N26:N32,N34:N37,N39:N44,N46:N50,N55,N57:N60,N62:N67,N69:N75,N77:N81,N86:N88,N90:N93,N95:N98,N103,N105:N109,N111:N118,N120:N123,N125:N129,N131:N134,N136:N141,N143:N147,N149:N154,N156:N160,N162:N166,N171:N176,N178:N182,N184:N188,N190:N195,N197:N201,N206:N213,N215:N221,N223:N227,N232:N237,N239:N244,N246:N251,N253:N256,N261:N264,N266:N272,N274:N282,N284:N289,N291:N295,N300,N302:N307,N309:N314,N316:N320,N322:N329,N331:N334)","v":0},{"$f":"SUM(O6:O7,O9:O16,O18:O24,O26:O32,O34:O37,O39:O44,O46:O50,O55,O57:O60,O62:O67,O69:O75,O77:O81,O86:O88,O90:O93,O95:O98,O103,O105:O109,O111:O118,O120:O123,O125:O129,O131:O134,O136:O141,O143:O147,O149:O154,O156:O160,O162:O166,O171:O176,O178:O182,O184:O188,O190:O195,O197:O201,O206:O213,O215:O221,O223:O227,O232:O237,O239:O244,O246:O251,O253:O256,O261:O264,O266:O272,O274:O282,O284:O289,O291:O295,O300,O302:O307,O309:O314,O316:O320,O322:O329,O331:O334)","v":0},{"$f":"SUM(P6:P7,P9:P16,P18:P24,P26:P32,P34:P37,P39:P44,P46:P50,P55,P57:P60,P62:P67,P69:P75,P77:P81,P86:P88,P90:P93,P95:P98,P103,P105:P109,P111:P118,P120:P123,P125:P129,P131:P134,P136:P141,P143:P147,P149:P154,P156:P160,P162:P166,P171:P176,P178:P182,P184:P188,P190:P195,P197:P201,P206:P213,P215:P221,P223:P227,P232:P237,P239:P244,P246:P251,P253:P256,P261:P264,P266:P272,P274:P282,P284:P289,P291:P295,P300,P302:P307,P309:P314,P316:P320,P322:P329,P331:P334)","v":0},{"$f":"SUM(Q6:Q7,Q9:Q16,Q18:Q24,Q26:Q32,Q34:Q37,Q39:Q44,Q46:Q50,Q55,Q57:Q60,Q62:Q67,Q69:Q75,Q77:Q81,Q86:Q88,Q90:Q93,Q95:Q98,Q103,Q105:Q109,Q111:Q118,Q120:Q123,Q125:Q129,Q131:Q134,Q136:Q141,Q143:Q147,Q149:Q154,Q156:Q160,Q162:Q166,Q171:Q176,Q178:Q182,Q184:Q188,Q190:Q195,Q197:Q201,Q206:Q213,Q215:Q221,Q223:Q227,Q232:Q237,Q239:Q244,Q246:Q251,Q253:Q256,Q261:Q264,Q266:Q272,Q274:Q282,Q284:Q289,Q291:Q295,Q300,Q302:Q307,Q309:Q314,Q316:Q320,Q322:Q329,Q331:Q334)","v":0},{"$f":"SUM(R6:R7,R9:R16,R18:R24,R26:R32,R34:R37,R39:R44,R46:R50,R55,R57:R60,R62:R67,R69:R75,R77:R81,R86:R88,R90:R93,R95:R98,R103,R105:R109,R111:R118,R120:R123,R125:R129,R131:R134,R136:R141,R143:R147,R149:R154,R156:R160,R162:R166,R171:R176,R178:R182,R184:R188,R190:R195,R197:R201,R206:R213,R215:R221,R223:R227,R232:R237,R239:R244,R246:R251,R253:R256,R261:R264,R266:R272,R274:R282,R284:R289,R291:R295,R300,R302:R307,R309:R314,R316:R320,R322:R329,R331:R334)","v":0},{"$f":"SUM(S6:S7,S9:S16,S18:S24,S26:S32,S34:S37,S39:S44,S46:S50,S55,S57:S60,S62:S67,S69:S75,S77:S81,S86:S88,S90:S93,S95:S98,S103,S105:S109,S111:S118,S120:S123,S125:S129,S131:S134,S136:S141,S143:S147,S149:S154,S156:S160,S162:S166,S171:S176,S178:S182,S184:S188,S190:S195,S197:S201,S206:S213,S215:S221,S223:S227,S232:S237,S239:S244,S246:S251,S253:S256,S261:S264,S266:S272,S274:S282,S284:S289,S291:S295,S300,S302:S307,S309:S314,S316:S320,S322:S329,S331:S334)","v":0},{"$f":"SUM(T6:T7,T9:T16,T18:T24,T26:T32,T34:T37,T39:T44,T46:T50,T55,T57:T60,T62:T67,T69:T75,T77:T81,T86:T88,T90:T93,T95:T98,T103,T105:T109,T111:T118,T120:T123,T125:T129,T131:T134,T136:T141,T143:T147,T149:T154,T156:T160,T162:T166,T171:T176,T178:T182,T184:T188,T190:T195,T197:T201,T206:T213,T215:T221,T223:T227,T232:T237,T239:T244,T246:T251,T253:T256,T261:T264,T266:T272,T274:T282,T284:T289,T291:T295,T300,T302:T307,T309:T314,T316:T320,T322:T329,T331:T334)","v":0},{"$f":"SUM(U6:U7,U9:U16,U18:U24,U26:U32,U34:U37,U39:U44,U46:U50,U55,U57:U60,U62:U67,U69:U75,U77:U81,U86:U88,U90:U93,U95:U98,U103,U105:U109,U111:U118,U120:U123,U125:U129,U131:U134,U136:U141,U143:U147,U149:U154,U156:U160,U162:U166,U171:U176,U178:U182,U184:U188,U190:U195,U197:U201,U206:U213,U215:U221,U223:U227,U232:U237,U239:U244,U246:U251,U253:U256,U261:U264,U266:U272,U274:U282,U284:U289,U291:U295,U300,U302:U307,U309:U314,U316:U320,U322:U329,U331:U334)","v":0},{"$f":"SUM(V6:V7,V9:V16,V18:V24,V26:V32,V34:V37,V39:V44,V46:V50,V55,V57:V60,V62:V67,V69:V75,V77:V81,V86:V88,V90:V93,V95:V98,V103,V105:V109,V111:V118,V120:V123,V125:V129,V131:V134,V136:V141,V143:V147,V149:V154,V156:V160,V162:V166,V171:V176,V178:V182,V184:V188,V190:V195,V197:V201,V206:V213,V215:V221,V223:V227,V232:V237,V239:V244,V246:V251,V253:V256,V261:V264,V266:V272,V274:V282,V284:V289,V291:V295,V300,V302:V307,V309:V314,V316:V320,V322:V329,V331:V334)","v":0},{"$f":"SUM(W6:W7,W9:W16,W18:W24,W26:W32,W34:W37,W39:W44,W46:W50,W55,W57:W60,W62:W67,W69:W75,W77:W81,W86:W88,W90:W93,W95:W98,W103,W105:W109,W111:W118,W120:W123,W125:W129,W131:W134,W136:W141,W143:W147,W149:W154,W156:W160,W162:W166,W171:W176,W178:W182,W184:W188,W190:W195,W197:W201,W206:W213,W215:W221,W223:W227,W232:W237,W239:W244,W246:W251,W253:W256,W261:W264,W266:W272,W274:W282,W284:W289,W291:W295,W300,W302:W307,W309:W314,W316:W320,W322:W329,W331:W334)","v":0}]