{"text_format":"1","workbook":"xlsx","n_sheets":35,"sheets":["START","Instructions","Template names","Lookup and lists","Org structure","Contacts","C1-Sum","C2-FinPerf SC","C2C","C3-FinPerf V","C3C","C4-FinPerf RE","C5-Capex","C5C","C6-FinPos","C7-CFlow","SC1","SC2","SC3","SC4","SC5","SC6","SC7(1)","SC7(2)","SC8","SC9","SC10","SC11","SC12","SC13a","SC13b","SC13c","SC13d","SC13e","SC71charts"],"not_rendered":{"charts":5,"images":18,"macros":1,"external_links":0,"defined_names":156,"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":"START","index":0,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
[{"$f":"muni","v":"MP326 City of Mbombela"}]

{"sheet":"Instructions","index":1,"n_rows":55,"n_cols":25,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,2020]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type of Entities Range:","Parent Municipality"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consolidated Information"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date linked",17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date",{"$f":"VLOOKUP(X10,W39:X55,2)","v":"Mid-Year Assessment"},"2013-08-01"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MTREF Range:",2008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MTREF Linked:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MTREF:",15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(X19:X33,X35,1)","v":2022}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fin Year:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MTREF&\"/\"&RIGHT(MTREF,2)+1","v":"2022/23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date/type of report",1,"M01 July"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"M02 August"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"M03 September"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"M04 October"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"M05 November"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"M06 December"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"M07 January"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"M08 February"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"M09 March"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"M10 April"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"M11 May"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"M12 June"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Q1 First Quarter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Q2 Second Quarter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Q3 Third Quarter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Q4 Fourth Quarter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Mid-Year Assessment"]

{"sheet":"Template names","index":2,"n_rows":107,"n_cols":6,"rows_kept":107,"cut":false,"hidden":true,"merged":[[0,0,0,3],[75,0,75,1],[71,0,71,3]]}
["Common sheet headings"]
["Head1",{"$f":"HLOOKUP(MTREF,Headings,2)","v":"2021/22"},"Prior year -1"]
["Head2",{"$f":"HLOOKUP(MTREF,Headings,5)","v":"Budget Year 2022/23"},"Year of approved budget"]
["Head2A",{"$f":"HLOOKUP(MTREF,Headings,4)","v":"2022/23"},"Approved budget year"]
["Head3",{"$f":"HLOOKUP(MTREF,Headings,3)","v":"2022/23 Medium Term Revenue & Expenditure Framework"},"MTREF header name"]
["Head5","Audited Outcome"]
["Head5A","Outcome"]
["Head5B","Pre-audit outcome"]
["Head6","Original Budget"]
["Head7","Adjusted Budget"]
["Head8","Full Year Forecast"]
["Head9",{"$f":"HLOOKUP(MTREF,Headings,5)","v":"Budget Year 2022/23"},"1st year of MTREF","Year1"]
["Head10",{"$f":"HLOOKUP(MTREF,Headings,6)","v":"Budget Year +1 2023/24"},"2nd year of MTREF","Year2"]
["Head11",{"$f":"HLOOKUP(MTREF,Headings,7)","v":"Budget Year +2 2024/25"},"3rd year of MTREF","Year3"]
["Head12","Forecast 2010/11",null,"Year4"]
["Head13","Forecast 2011/12",null,"Year5"]
["Head14","Forecast 2012/13",null,"Year6"]
["Head15","Forecast 2013/14",null,"Year7"]
["Head16","Forecast 2014/15",null,"Year8"]
["Head17","Forecast 2015/16",null,"Year9"]
["Head18","Forecast 2016/17",null,"Year10"]
["Head19","Forecast 2017/18",null,"Year11"]
["Head20","Forecast 2018/19",null,"Year12"]
["Head21","Forecast 2019/20",null,"Year13"]
["Head22","Forecast 2020/21",null,"Year14"]
["Head23","Forecast 2021/22",null,"Year15"]
["Head24","Description",null,"Desc"]
["Head25","Schedule of funding diligence",null,"fdil"]
["Head26","Vote Description",null,"VDesc"]
["Head27","Ref"]
["Head27a","References"]
["Head28","Surplus/ (Deficit) for the year",null,"Result"]
["Head29","Annual target 2007/08"]
["Head30","Revised target 2007/08"]
["Head31","Quarter ended 30 September"]
["Head32","Quarter ended 31 December"]
["Head33","Quarter ended 31 March"]
["Head34","Quarter ended 30 June"]
["Head35","Variance explanation"]
["Head36","YTD  Actual 31 Dec"]
["Head37","YTD  Budget 31 Dec"]
["Head38","Monthly actual"]
["Head39","YearTD actual"]
["Head40","YearTD budget"]
["Head41","YTD variance"]
["Head42","Surplus/ (Deficit) for the yr/period"]
["Head43",{"$f":"Head3&\" Summary\"","v":"2022/23 Medium Term Revenue & Expenditure Framework Summary"}]
["Head44","1996 Census"]
["Head45","2001 Census"]
["Head46"," - Adjustments Budget - Month YYYY"]
["Head47","Previous target year to complete"]
["Head48","Present value"]
["Head49","Virement"]
["Head50","Other Adjusts."]
["Head51","Accum. Funds"]
["Head52","Multi-year capital"]
["Head53","Unfore. Unavoid."]
["Head54","Prior Adjusted"]
["Head55","Nat. or Prov. Govt"]
["Head56","Total Adjusts."]
["Head57",{"$f":"date","v":"Mid-Year Assessment"}]
["Head58","Parent muni."]
["Head59","Downward adjusts"]
["Head60","Month","Report header part name",{"$f":"date","v":"Mid-Year Assessment"}]
["SFPerf1","Budgeted Financial Performance"]
["SFPerf2","Forecast Financial Performance"]
["SFPos1","Budgeted Financial Position"]
["SFPos2","Forecast Financial Position"]
["Cash1","Budget Cash Flow"]
["Cash2","Forecast Cash Flow"]
["RandM","Expenditure includes repairs & maintenance of R'000"]
["Standard nomenclature"]
["Muni",{"$f":"'Lookup and lists'!B27","v":"MP326 City of Mbombela"}]
["Municipal Entities",2,"Type of report:",1]
[{"$f":"IF((MuniEntities=1)*(MuniType=2),\"YES\",\"NO\")","v":"NO"},"Does this municipality have entities (consolidated budget and entity budgets required)? YES/NO"]
["s71 (Monthly Mayor report) schedules and charts"]
["S71sum",{"$f":"IF(Consolques=\"YES\",E77,F77)","v":"Table C1 Monthly Budget Statement Summary"},null,"Table C1 ",{"$f":"D77&\"Consolidated Monthly Budget Statement Summary\"","v":"Table C1 Consolidated Monthly Budget Statement Summary"},{"$f":"D77&\"Monthly Budget Statement Summary\"","v":"Table C1 Monthly Budget Statement Summary"}]
["S71C","Table C3 Monthly Budget Statement - Financial Performance (revenue and expenditure by municipal vote)",null,"Table C3 ",{"$f":"D78&\"Consolidated Monthly Budget Statement - Financial Performance (revenue and expenditure by municipal vote) \"","v":"Table C3 Consolidated Monthly Budget Statement - Financial Performance (revenue and expenditure by municipal vote) "},{"$f":"D78&\"Monthly Budget Statement - Financial Performance (revenue and expenditure by municipal vote)\"","v":"Table C3 Monthly Budget Statement - Financial Performance (revenue and expenditure by municipal vote)"}]
["S71A",{"$f":"IF(Consolques=\"YES\",E79,F79)","v":"Table C2 Monthly Budget Statement - Financial Performance (functional classification)"},null,"Table C2 ",{"$f":"D79&\"Consolidated Monthly Budget Statement - Financial Performance (functional classification) \"","v":"Table C2 Consolidated Monthly Budget Statement - Financial Performance (functional classification) "},{"$f":"D79&\"Monthly Budget Statement - Financial Performance (functional classification)\"","v":"Table C2 Monthly Budget Statement - Financial Performance (functional classification)"}]
["S71B",{"$f":"IF(Consolques=\"YES\",E80,F80)","v":"Table C4 Monthly Budget Statement - Financial Performance (revenue and expenditure)"},null,"Table C4 ",{"$f":"D80&\"Consolidated Monthly Budget Statement - Financial Performance (revenue and expenditure) \"","v":"Table C4 Consolidated Monthly Budget Statement - Financial Performance (revenue and expenditure) "},{"$f":"D80&\"Monthly Budget Statement - Financial Performance (revenue and expenditure)\"","v":"Table C4 Monthly Budget Statement - Financial Performance (revenue and expenditure)"}]
["S71D",{"$f":"IF(Consolques=\"YES\",E81,F81)","v":"Table C5 Monthly Budget Statement - Capital Expenditure (municipal vote, functional classification and funding)"},null,"Table C5 ",{"$f":"D81&\"Consolidated Monthly Budget Statement - Capital Expenditure (municipal vote, functional classification and funding \"","v":"Table C5 Consolidated Monthly Budget Statement - Capital Expenditure (municipal vote, functional classification and funding "},{"$f":"D81&\"Monthly Budget Statement - Capital Expenditure (municipal vote, functional classification and funding)\"","v":"Table C5 Monthly Budget Statement - Capital Expenditure (municipal vote, functional classification and funding)"}]
["S71E","Table C6 Monthly Budget Statement - Financial Position",null,"Table C6 ",{"$f":"D82&\"Consolidated Monthly Budget Statement - Financial Position \"","v":"Table C6 Consolidated Monthly Budget Statement - Financial Position "},{"$f":"D82&\"Monthly Budget Statement - Financial Position\"","v":"Table C6 Monthly Budget Statement - Financial Position"}]
["S71F","Table C7 Monthly Budget Statement - Cash Flow ",null,"Table C7 ",{"$f":"D83&\"Consolidated Monthly Budget Statement - Cash Flow \"","v":"Table C7 Consolidated Monthly Budget Statement - Cash Flow "},{"$f":"D83&\"Monthly Budget Statement - Cash Flow \"","v":"Table C7 Monthly Budget Statement - Cash Flow "}]
["S71G",{"$f":"D84&\"Material variance explanations \"","v":"Supporting Table SC1 Material variance explanations "},null,"Supporting Table SC1 "]
["S71H",{"$f":"D85&\"Monthly Budget Statement - performance indicators  \"","v":"Supporting Table SC2 Monthly Budget Statement - performance indicators  "},null,"Supporting Table SC2 "]
["S71I",{"$f":"D86&\"Monthly Budget Statement - aged debtors\"","v":"Supporting Table SC3 Monthly Budget Statement - aged debtors"},null,"Supporting Table SC3 "]
["S71J",{"$f":"D87&\"Monthly Budget Statement - aged creditors \"","v":"Supporting Table SC4 Monthly Budget Statement - aged creditors "},null,"Supporting Table SC4 "]
["S71K",{"$f":"D88&\"Monthly Budget Statement - investment portfolio \"","v":"Supporting Table SC5 Monthly Budget Statement - investment portfolio "},null,"Supporting Table SC5 "]
["S71L",{"$f":"D89&\"Monthly Budget Statement - transfers and grant receipts \"","v":"Supporting Table SC6 Monthly Budget Statement - transfers and grant receipts "},null,"Supporting Table SC6 "]
["S71M",{"$f":"D90&\" Monthly Budget Statement - transfers and grant expenditure \"","v":"Supporting Table SC7(1) Monthly Budget Statement - transfers and grant expenditure "},null,"Supporting Table SC7(1)"]
["S71N",{"$f":"D91&\"Monthly Budget Statement - councillor and staff benefits \"","v":"Supporting Table SC8 Monthly Budget Statement - councillor and staff benefits "},null,"Supporting Table SC8 "]
["S71O",{"$f":"D92&\"Monthly Budget Statement - actuals and revised targets for cash receipts\"","v":"Supporting Table SC9 Monthly Budget Statement - actuals and revised targets for cash receipts"},null,"Supporting Table SC9 "]
["S71P",{"$f":"IF(Consolques=\"YES\",E93,F93)","v":"NOT REQUIRED - municipality does not have entities or this is the parent municipality's budget"},null,"Supporting Table SC10 ",{"$f":"D93&\"Monthly Budget Statement  - Parent Municipality Financial Performance (revenue and expenditure) \"","v":"Supporting Table SC10 Monthly Budget Statement  - Parent Municipality Financial Performance (revenue and expenditure) "},"NOT REQUIRED - municipality does not have entities or this is the parent municipality's budget"]
["S71Q","NOT REQUIRED - municipality does not have entities or this is the parent municipality's budget",null,"Supporting Table SC11 ",{"$f":"D94&\"Monthly Budget Statement - summary of municipal entities\"","v":"Supporting Table SC11 Monthly Budget Statement - summary of municipal entities"},"NOT REQUIRED - municipality does not have entities or this is the parent municipality's budget"]
["S71R","Supporting Table SC12 Monthly Budget Statement - capital expenditure trend",null,"Supporting Table SC12 ",{"$f":"D95&\"Consolidated Monthly Budget Statement - capital expenditure trend \"","v":"Supporting Table SC12 Consolidated Monthly Budget Statement - capital expenditure trend "},{"$f":"D95&\"Monthly Budget Statement - capital expenditure trend\"","v":"Supporting Table SC12 Monthly Budget Statement - capital expenditure trend"}]
["S71Sa","Supporting Table SC13a Monthly Budget Statement - capital expenditure on new assets by asset class",null,"Supporting Table SC13a ",{"$f":"D96&\"Consolidated Monthly Budget Statement - capital expenditure on new assets by asset class\"","v":"Supporting Table SC13a Consolidated Monthly Budget Statement - capital expenditure on new assets by asset class"},{"$f":"D96&\"Monthly Budget Statement - capital expenditure on new assets by asset class\"","v":"Supporting Table SC13a Monthly Budget Statement - capital expenditure on new assets by asset class"}]
["S71Sb","Supporting Table SC13b Monthly Budget Statement - capital expenditure on renewal of existing assets by asset class",null,"Supporting Table SC13b ",{"$f":"D97&\"Consolidated Monthly Budget Statement - capital expenditure on renewal of existing assets by asset class\"","v":"Supporting Table SC13b Consolidated Monthly Budget Statement - capital expenditure on renewal of existing assets by asset class"},{"$f":"D97&\"Monthly Budget Statement - capital expenditure on renewal of existing assets by asset class\"","v":"Supporting Table SC13b Monthly Budget Statement - capital expenditure on renewal of existing assets by asset class"}]
["S71Sc","Supporting Table SC13c Monthly Budget Statement - expenditure on repairs and maintenance by asset class",null,"Supporting Table SC13c ",{"$f":"D98&\"Consolidated Monthly Budget Statement - expenditure on repairs and maintenance by asset class\"","v":"Supporting Table SC13c Consolidated Monthly Budget Statement - expenditure on repairs and maintenance by asset class"},{"$f":"D98&\"Monthly Budget Statement - expenditure on repairs and maintenance by asset class\"","v":"Supporting Table SC13c Monthly Budget Statement - expenditure on repairs and maintenance by asset class"}]
["S71Sd","Supporting Table SC13d Monthly Budget Statement - depreciation by asset class",null,"Supporting Table SC13d ",{"$f":"D99&\"Consolidated Monthly Budget Statement - depreciation by asset class\"","v":"Supporting Table SC13d Consolidated Monthly Budget Statement - depreciation by asset class"},{"$f":"D99&\"Monthly Budget Statement - depreciation by asset class\"","v":"Supporting Table SC13d Monthly Budget Statement - depreciation by asset class"}]
["S71Se",{"$f":"IF(Consolques=\"YES\",E100,F100)","v":"Supporting Table SC13e Monthly Budget Statement - capital expenditure on upgrading of existing assets by asset class"},null,"Supporting Table SC13e ",{"$f":"D100&\"Consolidated Monthly Budget Statement - capital expenditure on upgrading of existing assets by asset class\"","v":"Supporting Table SC13e Consolidated Monthly Budget Statement - capital expenditure on upgrading of existing assets by asset class"},{"$f":"D100&\"Monthly Budget Statement - capital expenditure on upgrading of existing assets by asset class\"","v":"Supporting Table SC13e Monthly Budget Statement - capital expenditure on upgrading of existing assets by asset class"}]
[null,"s71 charts listing"]
[null,{"$f":"D102&Head2A&\" Capital Expenditure Monthly Trend: actual v target\"","v":"Chart C1 2022/23 Capital Expenditure Monthly Trend: actual v target"},null,"Chart C1 "]
[null,{"$f":"D103&Head2A&\" Capital Expenditure: YTD actual v YTD target\"","v":"Chart C2 2022/23 Capital Expenditure: YTD actual v YTD target"},null,"Chart C2 "]
[null,{"$f":"D104&\"Aged Consumer Debtors Analysis\"","v":"Chart C3 Aged Consumer Debtors Analysis"},null,"Chart C3 "]
[null,{"$f":"D105&\"Consumer Debtors (total by Debtor Customer Category)\"","v":"Chart C4 Consumer Debtors (total by Debtor Customer Category)"},null,"Chart C4 "]
[null,{"$f":"D106&\"Aged Creditors Analysis\"","v":"Chart C5 Aged Creditors Analysis"},null,"Chart C5 "]
["S71T",{"$f":"D107&\" Monthly Budget Statement - Expenditure against approved rollovers\"","v":"Supporting Table SC7(2) Monthly Budget Statement - Expenditure against approved rollovers"},null,"Supporting Table SC7(2)"]

{"sheet":"Lookup and lists","index":3,"n_rows":307,"n_cols":22,"rows_kept":307,"cut":false,"hidden":true,"merged":[]}
["Description",2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,"Grants:","National - opex","Provincial - opex","National - capex","Provincial - capex","YESNO"]
[{"$f":"'Template names'!C2","v":"Prior year -1"},{"$f":"B1-1&\"/\"&RIGHT(B1,2)-0","v":"2012/13"},{"$f":"C1-1&\"/\"&RIGHT(C1,2)-0","v":"2013/14"},{"$f":"D1-1&\"/\"&RIGHT(D1,2)-0","v":"2014/15"},{"$f":"E1-1&\"/\"&RIGHT(E1,2)-0","v":"2015/16"},{"$f":"F1-1&\"/\"&RIGHT(F1,2)-0","v":"2016/17"},"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26",null,null,"Local Government Equitable Share","Health subsidy","Municipal Infrastructure Grant (MIG)","Agriculture","Yes"]
[{"$f":"'Template names'!C5","v":"MTREF header name"},{"$f":"B1&\"/\"&RIGHT(B1,2)+1&\" Medium Term Revenue & Expenditure Framework\"","v":"2013/14 Medium Term Revenue & Expenditure Framework"},{"$f":"C1&\"/\"&RIGHT(C1,2)+1&\" Medium Term Revenue & Expenditure Framework\"","v":"2014/15 Medium Term Revenue & Expenditure Framework"},{"$f":"D1&\"/\"&RIGHT(D1,2)+1&\" Medium Term Revenue & Expenditure Framework\"","v":"2015/16 Medium Term Revenue & Expenditure Framework"},{"$f":"E1&\"/\"&RIGHT(E1,2)+1&\" Medium Term Revenue & Expenditure Framework\"","v":"2016/17 Medium Term Revenue & Expenditure Framework"},{"$f":"F1&\"/\"&RIGHT(F1,2)+1&\" Medium Term Revenue & Expenditure Framework\"","v":"2017/18 Medium Term Revenue & Expenditure Framework"},"2018/19 Medium Term Revenue & Expenditure Framework","2019/20 Medium Term Revenue & Expenditure Framework","2020/21 Medium Term Revenue & Expenditure Framework","2021/22 Medium Term Revenue & Expenditure Framework","2022/23 Medium Term Revenue & Expenditure Framework","2023/24 Medium Term Revenue & Expenditure Framework","2024/25 Medium Term Revenue & Expenditure Framework","2025/26 Medium Term Revenue & Expenditure Framework","2026/27 Medium Term Revenue & Expenditure Framework",null,null,"RSC Levy Replacement ","Ambulance subsidy","Public Transport and Systems","Education","No"]
[{"$f":"'Template names'!C4","v":"Approved budget year"},{"$f":"B1&\"/\"&RIGHT(B1,2)+1","v":"2013/14"},{"$f":"C1&\"/\"&RIGHT(C1,2)+1","v":"2014/15"},{"$f":"D1&\"/\"&RIGHT(D1,2)+1","v":"2015/16"},{"$f":"E1&\"/\"&RIGHT(E1,2)+1","v":"2016/17"},{"$f":"F1&\"/\"&RIGHT(F1,2)+1","v":"2017/18"},"2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,null,"Finance Management ","Housing","Rural Transport Services and Infrastructure","Health"]
[{"$f":"'Template names'!C12","v":"1st year of MTREF"},{"$f":"\"Budget Year \"&B1&\"/\"&RIGHT(B1,2)+1","v":"Budget Year 2013/14"},{"$f":"\"Budget Year \"&C1&\"/\"&RIGHT(C1,2)+1","v":"Budget Year 2014/15"},{"$f":"\"Budget Year \"&D1&\"/\"&RIGHT(D1,2)+1","v":"Budget Year 2015/16"},{"$f":"\"Budget Year \"&E1&\"/\"&RIGHT(E1,2)+1","v":"Budget Year 2016/17"},{"$f":"\"Budget Year \"&F1&\"/\"&RIGHT(F1,2)+1","v":"Budget Year 2017/18"},"Budget Year 2018/19","Budget Year 2019/20","Budget Year 2020/21","Budget Year 2021/22","Budget Year 2022/23","Budget Year 2023/24","Budget Year 2024/25","Budget Year 2025/26","Budget Year 2026/27",null,null,"Municipal Systems Improvement","Sport and Recreation","Regional Bulk Infrastructure","Housing and Local Government "]
[{"$f":"'Template names'!C13","v":"2nd year of MTREF"},{"$f":"\"Budget Year +1 \"&B1+1&\"/\"&RIGHT(B1,2)+2","v":"Budget Year +1 2014/15"},{"$f":"\"Budget Year +1 \"&C1+1&\"/\"&RIGHT(C1,2)+2","v":"Budget Year +1 2015/16"},{"$f":"\"Budget Year +1 \"&D1+1&\"/\"&RIGHT(D1,2)+2","v":"Budget Year +1 2016/17"},{"$f":"\"Budget Year +1 \"&E1+1&\"/\"&RIGHT(E1,2)+2","v":"Budget Year +1 2017/18"},{"$f":"\"Budget Year +1 \"&F1+1&\"/\"&RIGHT(F1,2)+2","v":"Budget Year +1 2018/19"},"Budget Year +1 2019/20","Budget Year +1 2020/21","Budget Year +1 2021/22","Budget Year +1 2022/23","Budget Year +1 2023/24","Budget Year +1 2024/25","Budget Year +1 2025/26","Budget Year +1 2026/27","Budget Year +1 2027/28",null,null,"Water Services Operating Subsidy ",null,"Rural Households Infrastructure ","Other Departments"]
[{"$f":"'Template names'!C14","v":"3rd year of MTREF"},{"$f":"\"Budget Year +2 \"&B1+2&\"/\"&RIGHT(B1,2)+3","v":"Budget Year +2 2015/16"},{"$f":"\"Budget Year +2 \"&C1+2&\"/\"&RIGHT(C1,2)+3","v":"Budget Year +2 2016/17"},{"$f":"\"Budget Year +2 \"&D1+2&\"/\"&RIGHT(D1,2)+3","v":"Budget Year +2 2017/18"},{"$f":"\"Budget Year +2 \"&E1+2&\"/\"&RIGHT(E1,2)+3","v":"Budget Year +2 2018/19"},{"$f":"\"Budget Year +2 \"&F1+2&\"/\"&RIGHT(F1,2)+3","v":"Budget Year +2 2019/20"},"Budget Year +2 2020/21","Budget Year +2 2021/22","Budget Year +2 2022/23","Budget Year +2 2023/24","Budget Year +2 2024/25","Budget Year +2 2025/26","Budget Year +2 2026/27","Budget Year +2 2027/28","Budget Year +2 2028/29",null,null,"Energy Efficiency  and Demand Management",null,"Neighbourhood Development Partnership","Public Works, Roads, Transport "]
["NOTE: This sheet should not be directly amended - select headings from sheet 'S'",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Integrated National Electrification Programme",null,"2010 FIFA World Cup Stadiums Development","Sport and Recreation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Municipal Drought Relief "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010 FIFA World Cup Operating"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity Demand Side Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EPWP Incentive"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Name link",174]
["Name of Muni",{"$f":"INDEX(B28:B311,B26,1)","v":"MP326 City of Mbombela"}]
[null,"Choose name from list","Set name on 'Instructions' sheet"]
[null,"BUF Buffalo City","EC EASTERN CAPE"]
[null,"NMA Nelson Mandela Bay","EC EASTERN CAPE"]
[null,"EC101 Dr Beyers Naude","EC EASTERN CAPE"]
[null,"EC102 Blue Crane Route","EC EASTERN CAPE"]
[null,"EC104 Makana","EC EASTERN CAPE"]
[null,"EC105 Ndlambe","EC EASTERN CAPE"]
[null,"EC106 Sundays River Valley","EC EASTERN CAPE"]
[null,"EC108 Kouga","EC EASTERN CAPE"]
[null,"EC109 Kou-Kamma","EC EASTERN CAPE"]
[null,"DC10 Sarah Baartman","EC EASTERN CAPE"]
[null,"EC121 Mbhashe","EC EASTERN CAPE"]
[null,"EC122 Mnquma","EC EASTERN CAPE"]
[null,"EC123 Great Kei","EC EASTERN CAPE"]
[null,"EC124 Amahlathi","EC EASTERN CAPE"]
[null,"EC126 Ngqushwa","EC EASTERN CAPE"]
[null,"EC129 Raymond Mhlaba","EC EASTERN CAPE"]
[null,"DC12 Amathole","EC EASTERN CAPE"]
[null,"EC131 Inxuba Yethemba","EC EASTERN CAPE"]
[null,"EC135 Intsika Yethu","EC EASTERN CAPE"]
[null,"EC136 Emalahleni (Ec)","EC EASTERN CAPE"]
[null,"EC137 Engcobo","EC EASTERN CAPE"]
[null,"EC138 Sakhisizwe","EC EASTERN CAPE"]
[null,"EC139 Enoch Mgijima","EC EASTERN CAPE"]
[null,"DC13 Chris Hani","EC EASTERN CAPE"]
[null,"EC141 Elundini","EC EASTERN CAPE"]
[null,"EC142 Senqu","EC EASTERN CAPE"]
[null,"EC145 Walter Sisulu","EC EASTERN CAPE"]
[null,"DC14 Joe Gqabi","EC EASTERN CAPE"]
[null,"EC153 Ngquza Hills","EC EASTERN CAPE"]
[null,"EC154 Port St Johns","EC EASTERN CAPE"]
[null,"EC155 Nyandeni","EC EASTERN CAPE"]
[null,"EC156 Mhlontlo","EC EASTERN CAPE"]
[null,"EC157 King Sabata Dalindyebo","EC EASTERN CAPE"]
[null,"DC15 O .R. Tambo","EC EASTERN CAPE"]
[null,"EC441 Matatiele","EC EASTERN CAPE"]
[null,"EC442 Umzimvubu","EC EASTERN CAPE"]
[null,"EC443 Winnie Madikizela Mandela","EC EASTERN CAPE"]
[null,"EC444 Ntabankulu","EC EASTERN CAPE"]
[null,"DC44 Alfred Nzo","EC EASTERN CAPE"]
[null,"MAN Mangaung","FS FREE STATE"]
[null,"FS161 Letsemeng","FS FREE STATE"]
[null,"FS162 Kopanong","FS FREE STATE"]
[null,"FS163 Mohokare","FS FREE STATE"]
[null,"DC16 Xhariep","FS FREE STATE"]
[null,"FS181 Masilonyana","FS FREE STATE"]
[null,"FS182 Tokologo","FS FREE STATE"]
[null,"FS183 Tswelopele","FS FREE STATE"]
[null,"FS184 Matjhabeng","FS FREE STATE"]
[null,"FS185 Nala","FS FREE STATE"]
[null,"DC18 Lejweleputswa","FS FREE STATE"]
[null,"FS191 Setsoto","FS FREE STATE"]
[null,"FS192 Dihlabeng","FS FREE STATE"]
[null,"FS193 Nketoana","FS FREE STATE"]
[null,"FS194 Maluti-a-Phofung","FS FREE STATE"]
[null,"FS195 Phumelela","FS FREE STATE"]
[null,"FS196 Mantsopa","FS FREE STATE"]
[null,"DC19 Thabo Mofutsanyana","FS FREE STATE"]
[null,"FS201 Moqhaka","FS FREE STATE"]
[null,"FS203 Ngwathe","FS FREE STATE"]
[null,"FS204 Metsimaholo","FS FREE STATE"]
[null,"FS205 Mafube","FS FREE STATE"]
[null,"DC20 Fezile Dabi","FS FREE STATE"]
[null,"EKU City of Ekurhuleni","GT GAUTENG"]
[null,"JHB City Of Johannesburg","GT GAUTENG"]
[null,"TSH City Of Tshwane","GT GAUTENG"]
[null,"GT421 Emfuleni","GT GAUTENG"]
[null,"GT422 Midvaal","GT GAUTENG"]
[null,"GT423 Lesedi","GT GAUTENG"]
[null,"DC42 Sedibeng","GT GAUTENG"]
[null,"GT481 Mogale City","GT GAUTENG"]
[null,"GT484 Merafong City","GT GAUTENG"]
[null,"GT485 Rand West City","GT GAUTENG"]
[null,"DC48 West Rand","GT GAUTENG"]
[null,"ETH eThekwini","KZN KWAZULU-NATAL"]
[null,"KZN212 Umdoni","KZN KWAZULU-NATAL"]
[null,"KZN213 Umzumbe","KZN KWAZULU-NATAL"]
[null,"KZN214 uMuziwabantu","KZN KWAZULU-NATAL"]
[null,"KZN216 Ray Nkonyeni","KZN KWAZULU-NATAL"]
[null,"DC21 Ugu","KZN KWAZULU-NATAL"]
[null,"KZN221 uMshwathi","KZN KWAZULU-NATAL"]
[null,"KZN222 uMngeni","KZN KWAZULU-NATAL"]
[null,"KZN223 Mpofana","KZN KWAZULU-NATAL"]
[null,"KZN224 Impendle","KZN KWAZULU-NATAL"]
[null,"KZN225 Msunduzi","KZN KWAZULU-NATAL"]
[null,"KZN226 Mkhambathini","KZN KWAZULU-NATAL"]
[null,"KZN227 Richmond","KZN KWAZULU-NATAL"]
[null,"DC22 uMgungundlovu","KZN KWAZULU-NATAL"]
[null,"KZN235 Okhahlamba","KZN KWAZULU-NATAL"]
[null,"KZN237 Inkosi Langalibalele","KZN KWAZULU-NATAL"]
[null,"KZN238 Alfred Duma","KZN KWAZULU-NATAL"]
[null,"DC23 Uthukela","KZN KWAZULU-NATAL"]
[null,"KZN241 Endumeni","KZN KWAZULU-NATAL"]
[null,"KZN242 Nquthu","KZN KWAZULU-NATAL"]
[null,"KZN244 Msinga","KZN KWAZULU-NATAL"]
[null,"KZN245 Umvoti","KZN KWAZULU-NATAL"]
[null,"DC24 Umzinyathi","KZN KWAZULU-NATAL"]
[null,"KZN252 Newcastle","KZN KWAZULU-NATAL"]
[null,"KZN253 Emadlangeni","KZN KWAZULU-NATAL"]
[null,"KZN254 Dannhauser","KZN KWAZULU-NATAL"]
[null,"DC25 Amajuba","KZN KWAZULU-NATAL"]
[null,"KZN261 eDumbe","KZN KWAZULU-NATAL"]
[null,"KZN262 uPhongolo","KZN KWAZULU-NATAL"]
[null,"KZN263 Abaqulusi","KZN KWAZULU-NATAL"]
[null,"KZN265 Nongoma","KZN KWAZULU-NATAL"]
[null,"KZN266 Ulundi","KZN KWAZULU-NATAL"]
[null,"DC26 Zululand","KZN KWAZULU-NATAL"]
[null,"KZN271 Umhlabuyalingana","KZN KWAZULU-NATAL"]
[null,"KZN272 Jozini","KZN KWAZULU-NATAL"]
[null,"KZN275 Mtubatuba","KZN KWAZULU-NATAL"]
[null,"KZN276 Hlabisa Big Five","KZN KWAZULU-NATAL"]
[null,"DC27 Umkhanyakude","KZN KWAZULU-NATAL"]
[null,"KZN281 Mfolozi","KZN KWAZULU-NATAL"]
[null,"KZN282 uMhlathuze","KZN KWAZULU-NATAL"]
[null,"KZN284 uMlalazi","KZN KWAZULU-NATAL"]
[null,"KZN285 Mthonjaneni","KZN KWAZULU-NATAL"]
[null,"KZN286 Nkandla","KZN KWAZULU-NATAL"]
[null,"DC28 King Cetshwayo","KZN KWAZULU-NATAL"]
[null,"KZN291 Mandeni","KZN KWAZULU-NATAL"]
[null,"KZN292 KwaDukuza","KZN KWAZULU-NATAL"]
[null,"KZN293 Ndwedwe","KZN KWAZULU-NATAL"]
[null,"KZN294 Maphumulo","KZN KWAZULU-NATAL"]
[null,"DC29 iLembe","KZN KWAZULU-NATAL"]
[null,"KZN433 Greater Kokstad","KZN KWAZULU-NATAL"]
[null,"KZN434 Ubuhlebezwe","KZN KWAZULU-NATAL"]
[null,"KZN435 Umzimkhulu","KZN KWAZULU-NATAL"]
[null,"KZN436 Dr Nkosazana Dlamini Zuma","KZN KWAZULU-NATAL"]
[null,"DC43 Harry Gwala","KZN KWAZULU-NATAL"]
[null,"LIM331 Greater Giyani","LIM LIMPOPO"]
[null,"LIM332 Greater Letaba","LIM LIMPOPO"]
[null,"LIM333 Greater Tzaneen","LIM LIMPOPO"]
[null,"LIM334 Ba-Phalaborwa","LIM LIMPOPO"]
[null,"LIM335 Maruleng","LIM LIMPOPO"]
[null,"DC33 Mopani","LIM LIMPOPO"]
[null,"LIM341 Musina","LIM LIMPOPO"]
[null,"LIM343 Thulamela","LIM LIMPOPO"]
[null,"LIM344 Makhado","LIM LIMPOPO"]
[null,"LIM345 Collins Chabane","LIM LIMPOPO"]
[null,"DC34 Vhembe","LIM LIMPOPO"]
[null,"LIM351 Blouberg","LIM LIMPOPO"]
[null,"LIM353 Molemole","LIM LIMPOPO"]
[null,"LIM354 Polokwane","LIM LIMPOPO"]
[null,"LIM355 Lepelle-Nkumpi","LIM LIMPOPO"]
[null,"DC35 Capricorn","LIM LIMPOPO"]
[null,"LIM361 Thabazimbi","LIM LIMPOPO"]
[null,"LIM362 Lephalale","LIM LIMPOPO"]
[null,"LIM366 Bela Bela","LIM LIMPOPO"]
[null,"LIM367 Mogalakwena","LIM LIMPOPO"]
[null,"LIM368 Modimolle-Mookgopong","LIM LIMPOPO"]
[null,"DC36 Waterberg","LIM LIMPOPO"]
[null,"LIM471 Ephraim Mogale","LIM LIMPOPO"]
[null,"LIM472 Elias Motsoaledi","LIM LIMPOPO"]
[null,"LIM473 Makhuduthamaga","LIM LIMPOPO"]
[null,"LIM476 Tubatse Fetakgomo","LIM LIMPOPO"]
[null,"DC47 Sekhukhune","LIM LIMPOPO"]
[null,"MP301 Albert Luthuli","MP MPUMALANGA"]
[null,"MP302 Msukaligwa","MP MPUMALANGA"]
[null,"MP303 Mkhondo","MP MPUMALANGA"]
[null,"MP304 Pixley Ka Seme (MP)","MP MPUMALANGA"]
[null,"MP305 Lekwa","MP MPUMALANGA"]
[null,"MP306 Dipaleseng","MP MPUMALANGA"]
[null,"MP307 Govan Mbeki","MP MPUMALANGA"]
[null,"DC30 Gert Sibande","MP MPUMALANGA"]
[null,"MP311 Victor Khanye","MP MPUMALANGA"]
[null,"MP312 Emalahleni (Mp)","MP MPUMALANGA"]
[null,"MP313 Steve Tshwete","MP MPUMALANGA"]
[null,"MP314 Emakhazeni","MP MPUMALANGA"]
[null,"MP315 Thembisile Hani","MP MPUMALANGA"]
[null,"MP316 Dr J.S. Moroka","MP MPUMALANGA"]
[null,"DC31 Nkangala","MP MPUMALANGA"]
[null,"MP321 Thaba Chweu","MP MPUMALANGA"]
[null,"MP324 Nkomazi","MP MPUMALANGA"]
[null,"MP325 Bushbuckridge","MP MPUMALANGA"]
[null,"MP326 City of Mbombela","MP MPUMALANGA"]
[null,"DC32 Ehlanzeni","MP MPUMALANGA"]
[null,"NC451 Joe Morolong","NC NORTHERN CAPE"]
[null,"NC452 Ga-Segonyana","NC NORTHERN CAPE"]
[null,"NC453 Gamagara","NC NORTHERN CAPE"]
[null,"DC45 John Taolo Gaetsewe","NC NORTHERN CAPE"]
[null,"NC061 Richtersveld","NC NORTHERN CAPE"]
[null,"NC062 Nama Khoi","NC NORTHERN CAPE"]
[null,"NC064 Kamiesberg","NC NORTHERN CAPE"]
[null,"NC065 Hantam","NC NORTHERN CAPE"]
[null,"NC066 Karoo Hoogland","NC NORTHERN CAPE"]
[null,"NC067 Khai-Ma","NC NORTHERN CAPE"]
[null,"DC6 Namakwa","NC NORTHERN CAPE"]
[null,"NC071 Ubuntu","NC NORTHERN CAPE"]
[null,"NC072 Umsobomvu","NC NORTHERN CAPE"]
[null,"NC073 Emthanjeni","NC NORTHERN CAPE"]
[null,"NC074 Kareeberg","NC NORTHERN CAPE"]
[null,"NC075 Renosterberg","NC NORTHERN CAPE"]
[null,"NC076 Thembelihle","NC NORTHERN CAPE"]
[null,"NC077 Siyathemba","NC NORTHERN CAPE"]
[null,"NC078 Siyancuma","NC NORTHERN CAPE"]
[null,"DC7 Pixley Ka Seme (Nc)","NC NORTHERN CAPE"]
[null,"NC082 !Kai! Garib","NC NORTHERN CAPE"]
[null,"NC084 !Kheis","NC NORTHERN CAPE"]
[null,"NC085 Tsantsabane","NC NORTHERN CAPE"]
[null,"NC086 Kgatelopele","NC NORTHERN CAPE"]
[null,"NC087 Dawid Kruiper","NC NORTHERN CAPE"]
[null,"DC8 Z F Mgcawu","NC NORTHERN CAPE"]
[null,"NC091 Sol Plaatje","NC NORTHERN CAPE"]
[null,"NC092 Dikgatlong","NC NORTHERN CAPE"]
[null,"NC093 Magareng","NC NORTHERN CAPE"]
[null,"NC094 Phokwane","NC NORTHERN CAPE"]
[null,"DC9 Frances Baard","NC NORTHERN CAPE"]
[null,"NW371 Moretele","NW NORTH WEST"]
[null,"NW372 Madibeng","NW NORTH WEST"]
[null,"NW373 Rustenburg","NW NORTH WEST"]
[null,"NW374 Kgetlengrivier","NW NORTH WEST"]
[null,"NW375 Moses Kotane","NW NORTH WEST"]
[null,"DC37 Bojanala Platinum","NW NORTH WEST"]
[null,"NW381 Ratlou","NW NORTH WEST"]
[null,"NW382 Tswaing","NW NORTH WEST"]
[null,"NW383 Mafikeng","NW NORTH WEST"]
[null,"NW384 Ditsobotla","NW NORTH WEST"]
[null,"NW385 Ramotshere Moiloa","NW NORTH WEST"]
[null,"DC38 Ngaka Modiri Molema","NW NORTH WEST"]
[null,"NW392 Naledi (Nw)","NW NORTH WEST"]
[null,"NW393 Mamusa","NW NORTH WEST"]
[null,"NW394 Greater Taung","NW NORTH WEST"]
[null,"NW396 Lekwa-Teemane","NW NORTH WEST"]
[null,"NW397 Kagisano-Molopo","NW NORTH WEST"]
[null,"DC39 Dr Ruth Segomotsi Mompati","NW NORTH WEST"]
[null,"NW403 City Of Matlosana","NW NORTH WEST"]
[null,"NW404 Maquassi Hills","NW NORTH WEST"]
[null,"NW405 J B Marks","NW NORTH WEST"]
[null,"DC40 Dr Kenneth Kaunda","NW NORTH WEST"]
[null,"CPT Cape Town","WC WESTERN CAPE"]
[null,"WC011 Matzikama","WC WESTERN CAPE"]
[null,"WC012 Cederberg","WC WESTERN CAPE"]
[null,"WC013 Bergrivier","WC WESTERN CAPE"]
[null,"WC014 Saldanha Bay","WC WESTERN CAPE"]
[null,"WC015 Swartland","WC WESTERN CAPE"]
[null,"DC1 West Coast","WC WESTERN CAPE"]
[null,"WC022 Witzenberg","WC WESTERN CAPE"]
[null,"WC023 Drakenstein","WC WESTERN CAPE"]
[null,"WC024 Stellenbosch","WC WESTERN CAPE"]
[null,"WC025 Breede Valley","WC WESTERN CAPE"]
[null,"WC026 Langeberg","WC WESTERN CAPE"]
[null,"DC2 Cape Winelands DM","WC WESTERN CAPE"]
[null,"WC031 Theewaterskloof","WC WESTERN CAPE"]
[null,"WC032 Overstrand","WC WESTERN CAPE"]
[null,"WC033 Cape Agulhas","WC WESTERN CAPE"]
[null,"WC034 Swellendam","WC WESTERN CAPE"]
[null,"DC3 Overberg","WC WESTERN CAPE"]
[null,"WC041 Kannaland","WC WESTERN CAPE"]
[null,"WC042 Hessequa","WC WESTERN CAPE"]
[null,"WC043 Mossel Bay","WC WESTERN CAPE"]
[null,"WC044 George","WC WESTERN CAPE"]
[null,"WC045 Oudtshoorn","WC WESTERN CAPE"]
[null,"WC047 Bitou","WC WESTERN CAPE"]
[null,"WC048 Knysna","WC WESTERN CAPE"]
[null,"DC4 Garden Route","WC WESTERN CAPE"]
[null,"WC051 Laingsburg","WC WESTERN CAPE"]
[null,"WC052 Prince Albert","WC WESTERN CAPE"]
[null,"WC053 Beaufort West","WC WESTERN CAPE"]
[null,"DC5 Central Karoo","WC WESTERN CAPE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"COUNTA(C29:C306)","v":257}]

{"sheet":"Org structure","index":4,"n_rows":212,"n_cols":5,"rows_kept":212,"cut":false,"hidden":false,"merged":[]}
["Organisational Structure Votes",null,"Organisational Structure Sub-Votes",null,"Display Sub-Votes"]
[{"$f":"B2&\" - \"&C2","v":"Vote 01 - Council"},"Vote 01","Council"]
[{"$f":"B20&\" - \"&C20","v":"Vote 02 - Office Of Council"},"01.1","Office Of The Mayor",{"$f":"CONCATENATE(B3, \" - \", C3)","v":"01.1 - Office Of The Mayor"},"01.1 - Office Of The Mayor"]
[{"$f":"B24&\" - \"&C24","v":"Vote 03 - Municipal Manager"},"01.2","Office Of The Chief Whip","01.2 - Office Of The Chief Whip","01.2 - Office Of The Chief Whip"]
[{"$f":"B47&\" - \"&C47","v":"Vote 04 - City Planning And Development Department"},"01.3","Office Of The Speaker","01.3 - Office Of The Speaker","01.3 - Office Of The Speaker"]
[{"$f":"B57&\" - \"&C57","v":"Vote 05 - Corporate Services Department"},"01.4","Mayoral Mmc - Budget & Treasury Servic","01.4 - Mayoral Mmc - Budget & Treasury Servic","01.4 - Mayoral Mmc - Budget & Treasury Servic"]
[{"$f":"B70&\" - \"&C70","v":"Vote 06 - Strategic Management Services"},"01.5","Mayoral Mmc - Corporate Services","01.5 - Mayoral Mmc - Corporate Services","01.5 - Mayoral Mmc - Corporate Services"]
[{"$f":"B79&\" - \"&C79","v":"Vote 07 - Financial Management"},"01.6","Mmc - City Planning & Development","01.6 - Mmc - City Planning & Development","01.6 - Mmc - City Planning & Development"]
[{"$f":"B97&\" - \"&C97","v":"Vote 08 - Technical Services"},"01.7","Mmc - Strategic Management","01.7 - Mmc - Strategic Management","01.7 - Mmc - Strategic Management"]
[{"$f":"B120&\" - \"&C120","v":"Vote 09 - Sports, Arts & Culture"},"01.8","Mayoral Mmc - Community Services","01.8 - Mayoral Mmc - Community Services","01.8 - Mayoral Mmc - Community Services"]
[{"$f":"B132&\" - \"&C132","v":"Vote 10 - Community Services"},"01.9","Mmc - Energy","01.9 - Mmc - Energy","01.9 - Mmc - Energy"]
[{"$f":"B150&\" - \"&C150","v":"Vote 11 - Public Works, Roads And Transport"},"01.10","Mmc - Public Safety","01.10 - Mmc - Public Safety","01.10 - Mmc - Public Safety"]
[{"$f":"B173&\" - \"&C173","v":"Vote 12 - Local Economic Development"},"01.11","Mmc - Water & Sanitation","01.11 - Mmc - Water & Sanitation","01.11 - Mmc - Water & Sanitation"]
[{"$f":"B191&\" - \"&C191","v":"Vote 13 - Water And Sanitation"},"01.12","Mmc - Public Works & Transport","01.12 - Mmc - Public Works & Transport","01.12 - Mmc - Public Works & Transport"]
[{"$f":"B205&\" - \"&C205","v":"Vote 14 - Energy"},"01.13","Mayoral Mmc - Centre Coordination","01.13 - Mayoral Mmc - Centre Coordination","01.13 - Mayoral Mmc - Centre Coordination"]
[{"$f":"B211&\" - \"&C211","v":"Vote 15 - Other"},"01.14","Mpac (Section 79)","01.14 - Mpac (Section 79)","01.14 - Mpac (Section 79)"]
[null,"01.15","Mmc - Local Economic Developme","01.15 - Mmc - Local Economic Developme","01.15 - Mmc - Local Economic Developme"]
[null,"01.16","Mmc - Technical Services","01.16 - Mmc - Technical Services","01.16 - Mmc - Technical Services"]
[null,"01.17","Mmc - Sports;Arts & Culture","01.17 - Mmc - Sports;Arts & Culture","01.17 - Mmc - Sports;Arts & Culture"]
[null,"Vote 02","Office Of Council"]
[null,"02.1","Office Of The Gm - Office Of Council",{"$f":"CONCATENATE(B21, \" - \", C21)","v":"02.1 - Office Of The Gm - Office Of Council"},"02.1 - Office Of The Gm - Office Of Council"]
[null,"02.2","Public Stakeholder Participtn Petitions",{"$f":"CONCATENATE(B22, \" - \", C22)","v":"02.2 - Public Stakeholder Participtn Petitions"},"02.2 - Public Stakeholder Participtn Petitions"]
[null,"02.3","Council Secretariat",{"$f":"CONCATENATE(B23, \" - \", C23)","v":"02.3 - Council Secretariat"},"02.3 - Council Secretariat"]
[null,"Vote 03","Municipal Manager"]
[null,"03.1","Municipal Manager Administration",{"$f":"CONCATENATE(B25, \" - \", C25)","v":"03.1 - Municipal Manager Administration"},"03.1 - Municipal Manager Administration"]
[null,"03.2","Municipal Manager Admin (Waste Man)","03.2 - Municipal Manager Admin (Waste Man)","03.2 - Municipal Manager Admin (Waste Man)"]
[null,"03.3","Municipal Manager Admin (Electricity)","03.3 - Municipal Manager Admin (Electricity)","03.3 - Municipal Manager Admin (Electricity)"]
[null,"03.4","Municipal Manager Admin (Rural Dev)","03.4 - Municipal Manager Admin (Rural Dev)","03.4 - Municipal Manager Admin (Rural Dev)"]
[null,"03.5","Internal Audit","03.5 - Internal Audit","03.5 - Internal Audit"]
[null,"03.6","Environmental Management And Planning","03.6 - Environmental Management And Planning","03.6 - Environmental Management And Planning"]
[null,"03.7","Water Services Compliance Monitoring","03.7 - Water Services Compliance Monitoring","03.7 - Water Services Compliance Monitoring"]
[null,"03.8","Monitoring","03.8 - Monitoring","03.8 - Monitoring"]
[null,"03.9","Evaluation","03.9 - Evaluation","03.9 - Evaluation"]
[null,"03.10","Enterprise Risk Management","03.10 - Enterprise Risk Management","03.10 - Enterprise Risk Management"]
[null,"03.11","Legal Services","03.11 - Legal Services","03.11 - Legal Services"]
[null,"03.12","Insurance Services","03.12 - Insurance Services","03.12 - Insurance Services"]
[null,"03.13","Office Of The Dmm - Aux","03.13 - Office Of The Dmm - Aux","03.13 - Office Of The Dmm - Aux"]
[null,"03.14","Performance And Monitoring","03.14 - Performance And Monitoring","03.14 - Performance And Monitoring"]
[null,"03.15","Enterprise Risk Management","03.15 - Enterprise Risk Management","03.15 - Enterprise Risk Management"]
[null,"03.16","Enviromental Management And Planning","03.16 - Enviromental Management And Planning","03.16 - Enviromental Management And Planning"]
[null,"03.17","Enviromental Man&Plan - Soil Conserv","03.17 - Enviromental Man&Plan - Soil Conserv","03.17 - Enviromental Man&Plan - Soil Conserv"]
[null,"03.18","Enviromental Man&Plan - Nature Cons","03.18 - Enviromental Man&Plan - Nature Cons","03.18 - Enviromental Man&Plan - Nature Cons"]
[null,"03.19","Transversal Services","03.19 - Transversal Services","03.19 - Transversal Services"]
[null,"03.20","Water Services Compliance Monitoring","03.20 - Water Services Compliance Monitoring","03.20 - Water Services Compliance Monitoring"]
[null,"03.21","Office  Dmm - Core Service - Water","03.21 - Office  Dmm - Core Service - Water","03.21 - Office  Dmm - Core Service - Water"]
[null,"03.22","Office  Dmm - Core Service - Waste Water","03.22 - Office  Dmm - Core Service - Waste Water","03.22 - Office  Dmm - Core Service - Waste Water"]
[null,"Vote 04","City Planning And Development Department"]
[null,"04.1","Office Of The Gm - Planning",{"$f":"CONCATENATE(B48, \" - \", C48)","v":"04.1 - Office Of The Gm - Planning"},"04.1 - Office Of The Gm - Planning"]
[null,"04.2","Land Use Management","04.2 - Land Use Management","04.2 - Land Use Management"]
[null,"04.3","Local Economic Development","04.3 - Local Economic Development","04.3 - Local Economic Development"]
[null,"04.4","Rural Plan Traditional Affairs & Agric","04.4 - Rural Plan Traditional Affairs & Agric","04.4 - Rural Plan Traditional Affairs & Agric"]
[null,"04.5","Human Settlement","04.5 - Human Settlement","04.5 - Human Settlement"]
[null,"04.6","Tourism Business Regulations And Gov","04.6 - Tourism Business Regulations And Gov","04.6 - Tourism Business Regulations And Gov"]
[null,"04.7","Spatial Development Planning","04.7 - Spatial Development Planning","04.7 - Spatial Development Planning"]
[null,"04.8","Real Estate Management","04.8 - Real Estate Management","04.8 - Real Estate Management"]
[null,"04.9","Comda","04.9 - Comda","04.9 - Comda"]
[null,"Vote 05","Corporate Services Department"]
[null,"05.1","Office Of The Gm - Corporate Services",{"$f":"CONCATENATE(B58, \" - \", C58)","v":"05.1 - Office Of The Gm - Corporate Services"},"05.1 - Office Of The Gm - Corporate Services"]
[null,"05.2","Public Stakehldr Partcipation Petitions","05.2 - Public Stakehldr Partcipation Petitions","05.2 - Public Stakehldr Partcipation Petitions"]
[null,"05.3","Hr Provision Organ Design & Empl Equity","05.3 - Hr Provision Organ Design & Empl Equity","05.3 - Hr Provision Organ Design & Empl Equity"]
[null,"05.4","Perform Management & Skills Development","05.4 - Perform Management & Skills Development","05.4 - Perform Management & Skills Development"]
[null,"05.5","Ohs; Wellness And Employment Relations","05.5 - Ohs; Wellness And Employment Relations","05.5 - Ohs; Wellness And Employment Relations"]
[null,"05.6","Facilities Management","05.6 - Facilities Management","05.6 - Facilities Management"]
[null,"05.7","Ict Records Management And Archives","05.7 - Ict Records Management And Archives","05.7 - Ict Records Management And Archives"]
[null,"05.8","Central Region","05.8 - Central Region","05.8 - Central Region"]
[null,"05.9","Eastern Region","05.9 - Eastern Region","05.9 - Eastern Region"]
[null,"05.10","Northern Region","05.10 - Northern Region","05.10 - Northern Region"]
[null,"05.11","Southern Region","05.11 - Southern Region","05.11 - Southern Region"]
[null,"05.12","Council Secretariate","05.12 - Council Secretariate","05.12 - Council Secretariate"]
[null,"Vote 06","Strategic Management Services"]
[null,"06.1","Office Of The Gm - Strat Man Services",{"$f":"CONCATENATE(B71, \" - \", C71)","v":"06.1 - Office Of The Gm - Strat Man Services"},"06.1 - Office Of The Gm - Strat Man Services"]
[null,"06.2","Idp Coordinat And Policy Formulation","06.2 - Idp Coordinat And Policy Formulation","06.2 - Idp Coordinat And Policy Formulation"]
[null,"06.3","Idp Coordinat And Policy Form - Facilit","06.3 - Idp Coordinat And Policy Form - Facilit","06.3 - Idp Coordinat And Policy Form - Facilit"]
[null,"06.4","Corporate Communication","06.4 - Corporate Communication","06.4 - Corporate Communication"]
[null,"06.5","Cluster Coordination","06.5 - Cluster Coordination","06.5 - Cluster Coordination"]
[null,"06.6","Mayoral Support","06.6 - Mayoral Support","06.6 - Mayoral Support"]
[null,"06.7","International & Intergovmental Relations","06.7 - International & Intergovmental Relations","06.7 - International & Intergovmental Relations"]
[null,"06.8","Transversal & Disability","06.8 - Transversal & Disability","06.8 - Transversal & Disability"]
[null,"Vote 07","Financial Management"]
[null,"07.1","Office Of The Cfo",{"$f":"CONCATENATE(B80, \" - \", C80)","v":"07.1 - Office Of The Cfo"},"07.1 - Office Of The Cfo"]
[null,"07.2","Fleet Management","07.2 - Fleet Management","07.2 - Fleet Management"]
[null,"07.3","Deputy Cfo - Finance","07.3 - Deputy Cfo - Finance","07.3 - Deputy Cfo - Finance"]
[null,"07.4","Deputy Cfo - Marketing","07.4 - Deputy Cfo - Marketing","07.4 - Deputy Cfo - Marketing"]
[null,"07.5","Financial Planning & Budgeting- Finance","07.5 - Financial Planning & Budgeting- Finance","07.5 - Financial Planning & Budgeting- Finance"]
[null,"07.6","Financial Planning & Budgeting - Bud&Tre","07.6 - Financial Planning & Budgeting - Bud&Tre","07.6 - Financial Planning & Budgeting - Bud&Tre"]
[null,"07.7","Financial Planning & Budgeting - Bud&Tre","07.7 - Financial Planning & Budgeting - Bud&Tre","07.7 - Financial Planning & Budgeting - Bud&Tre"]
[null,"07.8","Financial Planning & Budgeting - Inform","07.8 - Financial Planning & Budgeting - Inform","07.8 - Financial Planning & Budgeting - Inform"]
[null,"07.9","Assets Management","07.9 - Assets Management","07.9 - Assets Management"]
[null,"07.10","Revenue Management","07.10 - Revenue Management","07.10 - Revenue Management"]
[null,"07.11","Municipal Valuation And Rating","07.11 - Municipal Valuation And Rating","07.11 - Municipal Valuation And Rating"]
[null,"07.12","Supply Chain Management","07.12 - Supply Chain Management","07.12 - Supply Chain Management"]
[null,"07.13","Accounting Services - Finance","07.13 - Accounting Services - Finance","07.13 - Accounting Services - Finance"]
[null,"07.14","Accounting Services - Human Resources","07.14 - Accounting Services - Human Resources","07.14 - Accounting Services - Human Resources"]
[null,"07.15","Cash Collection & Customer Enquiries","07.15 - Cash Collection & Customer Enquiries","07.15 - Cash Collection & Customer Enquiries"]
[null,"07.16","Billing & Accounts","07.16 - Billing & Accounts","07.16 - Billing & Accounts"]
[null,"07.17","Sundry Income Management","07.17 - Sundry Income Management","07.17 - Sundry Income Management"]
[null,"Vote 08","Technical Services"]
[null,"08.1","Legal Services And Support",{"$f":"CONCATENATE(B98, \" - \", C98)","v":"08.1 - Legal Services And Support"},"08.1 - Legal Services And Support"]
[null,"08.2","General Manager","08.2 - General Manager","08.2 - General Manager"]
[null,"08.3","Roads & Stormwater - Roads","08.3 - Roads & Stormwater - Roads","08.3 - Roads & Stormwater - Roads"]
[null,"08.4","Roads & Stormwater - Stormwater","08.4 - Roads & Stormwater - Stormwater","08.4 - Roads & Stormwater - Stormwater"]
[null,"08.5","Project Implementation Unit","08.5 - Project Implementation Unit","08.5 - Project Implementation Unit"]
[null,"08.6","Project Implementation Unit - Roads","08.6 - Project Implementation Unit - Roads","08.6 - Project Implementation Unit - Roads"]
[null,"08.7","Project Implementation Unit - S Water","08.7 - Project Implementation Unit - S Water","08.7 - Project Implementation Unit - S Water"]
[null,"08.8","Project Implementation Unit - Sports","08.8 - Project Implementation Unit - Sports","08.8 - Project Implementation Unit - Sports"]
[null,"08.9","Project Implementation Unit - Sewer","08.9 - Project Implementation Unit - Sewer","08.9 - Project Implementation Unit - Sewer"]
[null,"08.10","Project Implementation Unit - Halls","08.10 - Project Implementation Unit - Halls","08.10 - Project Implementation Unit - Halls"]
[null,"08.11","Project Implementation Unit - Landfill","08.11 - Project Implementation Unit - Landfill","08.11 - Project Implementation Unit - Landfill"]
[null,"08.12","Electricity Plan And Develmnt - Elec","08.12 - Electricity Plan And Develmnt - Elec","08.12 - Electricity Plan And Develmnt - Elec"]
[null,"08.13","Electricity Plan And Develmnt - Non Ele","08.13 - Electricity Plan And Develmnt - Non Ele","08.13 - Electricity Plan And Develmnt - Non Ele"]
[null,"08.14","Alternative Energy And Public Lighting","08.14 - Alternative Energy And Public Lighting","08.14 - Alternative Energy And Public Lighting"]
[null,"08.15","Electricity Maintenance And Operation","08.15 - Electricity Maintenance And Operation","08.15 - Electricity Maintenance And Operation"]
[null,"08.16","Water Services Planning & Development","08.16 - Water Services Planning & Development","08.16 - Water Services Planning & Development"]
[null,"08.17","Water Services Plan&Devlopment - Sewer","08.17 - Water Services Plan&Devlopment - Sewer","08.17 - Water Services Plan&Devlopment - Sewer"]
[null,"08.18","Water Services Plan&Dev - Water T/Ment","08.18 - Water Services Plan&Dev - Water T/Ment","08.18 - Water Services Plan&Dev - Water T/Ment"]
[null,"08.19","Water Services Opertn&Maint Sup - Water","08.19 - Water Services Opertn&Maint Sup - Water","08.19 - Water Services Opertn&Maint Sup - Water"]
[null,"08.20","Water Services Oprtn&Maint Sup - W/Water","08.20 - Water Services Oprtn&Maint Sup - W/Water","08.20 - Water Services Oprtn&Maint Sup - W/Water"]
[null,"08.21","Water Service Op&Maint Sup-Water Treatm","08.21 - Water Service Op&Maint Sup-Water Treatm","08.21 - Water Service Op&Maint Sup-Water Treatm"]
[null,"08.22","Water Service Op&Maint Sup- Waste W Trt","08.22 - Water Service Op&Maint Sup- Waste W Trt","08.22 - Water Service Op&Maint Sup- Waste W Trt"]
[null,"Vote 09","Sports, Arts & Culture"]
[null,"09.1","Office Of The Gm - Regional Centre Coord",{"$f":"CONCATENATE(B121, \" - \", C121)","v":"09.1 - Office Of The Gm - Regional Centre Coord"},"09.1 - Office Of The Gm - Regional Centre Coord"]
[null,"09.2","Regional Centre - Central Region","09.2 - Regional Centre - Central Region","09.2 - Regional Centre - Central Region"]
[null,"09.3","Regional Centre - Northern Region","09.3 - Regional Centre - Northern Region","09.3 - Regional Centre - Northern Region"]
[null,"09.4","Regional Centre - Eastern Region","09.4 - Regional Centre - Eastern Region","09.4 - Regional Centre - Eastern Region"]
[null,"09.5","Regional Centre - Southern Region","09.5 - Regional Centre - Southern Region","09.5 - Regional Centre - Southern Region"]
[null,"09.6","Office Of The Gm","09.6 - Office Of The Gm","09.6 - Office Of The Gm"]
[null,"09.7","Sports Dev&Recreational Fac - Sports Dev","09.7 - Sports Dev&Recreational Fac - Sports Dev","09.7 - Sports Dev&Recreational Fac - Sports Dev"]
[null,"09.8","Sports Dev&Recreational Fac- Recr Faclty","09.8 - Sports Dev&Recreational Fac- Recr Faclty","09.8 - Sports Dev&Recreational Fac- Recr Faclty"]
[null,"09.9","Comm Halls; Arts & Cult - Halls","09.9 - Comm Halls; Arts & Cult - Halls","09.9 - Comm Halls; Arts & Cult - Halls"]
[null,"09.10","Comm Halls; Arts & Cult - Arts&Culture","09.10 - Comm Halls; Arts & Cult - Arts&Culture","09.10 - Comm Halls; Arts & Cult - Arts&Culture"]
[null,"09.11","Comm Halls; Arts & Cult - Library","09.11 - Comm Halls; Arts & Cult - Library","09.11 - Comm Halls; Arts & Cult - Library"]
[null,"Vote 10","Community Services"]
[null,"10.1","Office Of The Gm - Communicty Services",{"$f":"CONCATENATE(B133, \" - \", C133)","v":"10.1 - Office Of The Gm - Communicty Services"},"10.1 - Office Of The Gm - Communicty Services"]
[null,"10.2","Solid Waste - Removal","10.2 - Solid Waste - Removal","10.2 - Solid Waste - Removal"]
[null,"10.3","Solid Waste - Landfill","10.3 - Solid Waste - Landfill","10.3 - Solid Waste - Landfill"]
[null,"10.4","Sports Recreation  & Heritage - Sports","10.4 - Sports Recreation  & Heritage - Sports","10.4 - Sports Recreation  & Heritage - Sports"]
[null,"10.5","Sports Recreation  & Heritage - Recrea","10.5 - Sports Recreation  & Heritage - Recrea","10.5 - Sports Recreation  & Heritage - Recrea"]
[null,"10.6","Sports Recreation  & Heritage  - Galary","10.6 - Sports Recreation  & Heritage  - Galary","10.6 - Sports Recreation  & Heritage  - Galary"]
[null,"10.7","Sports Recreation  & Heritage - Halls","10.7 - Sports Recreation  & Heritage - Halls","10.7 - Sports Recreation  & Heritage - Halls"]
[null,"10.8","Sports Recreation  & Heritage - Library","10.8 - Sports Recreation  & Heritage - Library","10.8 - Sports Recreation  & Heritage - Library"]
[null,"10.9","Sports Recreation  & Heritage - Cultural","10.9 - Sports Recreation  & Heritage - Cultural","10.9 - Sports Recreation  & Heritage - Cultural"]
[null,"10.10","Parks And Cemetaries - Parks","10.10 - Parks And Cemetaries - Parks","10.10 - Parks And Cemetaries - Parks"]
[null,"10.11","Parks And Cemetaries - Cemetaries","10.11 - Parks And Cemetaries - Cemetaries","10.11 - Parks And Cemetaries - Cemetaries"]
[null,"10.12","Traffic Services","10.12 - Traffic Services","10.12 - Traffic Services"]
[null,"10.13","Mun Law Enforcmnt&Secty - Law Enforcmnt","10.13 - Mun Law Enforcmnt&Secty - Law Enforcmnt","10.13 - Mun Law Enforcmnt&Secty - Law Enforcmnt"]
[null,"10.14","Mun Law Enforcmnt&Secty - Law Enforcmnt","10.14 - Mun Law Enforcmnt&Secty - Law Enforcmnt","10.14 - Mun Law Enforcmnt&Secty - Law Enforcmnt"]
[null,"10.15","Mun Law Enforcmnt&Secty - Law Enforcmnt","10.15 - Mun Law Enforcmnt&Secty - Law Enforcmnt","10.15 - Mun Law Enforcmnt&Secty - Law Enforcmnt"]
[null,"10.16","Disaster Management - Disaster Manmnt","10.16 - Disaster Management - Disaster Manmnt","10.16 - Disaster Management - Disaster Manmnt"]
[null,"10.17","Disaster Management - Fire&Rescue Serv","10.17 - Disaster Management - Fire&Rescue Serv","10.17 - Disaster Management - Fire&Rescue Serv"]
[null,"Vote 11","Public Works, Roads And Transport"]
[null,"11.1","Office Of The Gm - Roads",{"$f":"CONCATENATE(B151, \" - \", C151)","v":"11.1 - Office Of The Gm - Roads"},"11.1 - Office Of The Gm - Roads"]
[null,"11.2","Office Of The Gm - Stormwater","11.2 - Office Of The Gm - Stormwater","11.2 - Office Of The Gm - Stormwater"]
[null,"11.3","Roads And Stormwater - Roads","11.3 - Roads And Stormwater - Roads","11.3 - Roads And Stormwater - Roads"]
[null,"11.4","Roads And Stormwater - Stormwater","11.4 - Roads And Stormwater - Stormwater","11.4 - Roads And Stormwater - Stormwater"]
[null,"11.5","Roads And Stormwater - Signal","11.5 - Roads And Stormwater - Signal","11.5 - Roads And Stormwater - Signal"]
[null,"11.6","Public Transport Operations - Transport","11.6 - Public Transport Operations - Transport","11.6 - Public Transport Operations - Transport"]
[null,"11.7","Project Implementation Unit","11.7 - Project Implementation Unit","11.7 - Project Implementation Unit"]
[null,"11.8","Project Implementation Unit - Roads","11.8 - Project Implementation Unit - Roads","11.8 - Project Implementation Unit - Roads"]
[null,"11.9","Project Implementation Unit - S Water","11.9 - Project Implementation Unit - S Water","11.9 - Project Implementation Unit - S Water"]
[null,"11.10","Project Implementation Unit - P Transprt","11.10 - Project Implementation Unit - P Transprt","11.10 - Project Implementation Unit - P Transprt"]
[null,"11.11","Project Implementation Unit - Sports","11.11 - Project Implementation Unit - Sports","11.11 - Project Implementation Unit - Sports"]
[null,"11.12","Project Implementation Unit - Sewer","11.12 - Project Implementation Unit - Sewer","11.12 - Project Implementation Unit - Sewer"]
[null,"11.13","Project Implementation Unit - Halls","11.13 - Project Implementation Unit - Halls","11.13 - Project Implementation Unit - Halls"]
[null,"11.14","Project Implementation Unit - Landfill","11.14 - Project Implementation Unit - Landfill","11.14 - Project Implementation Unit - Landfill"]
[null,"11.15","Project Implementation Unit - Nc Roads","11.15 - Project Implementation Unit - Nc Roads","11.15 - Project Implementation Unit - Nc Roads"]
[null,"11.16","Project Implementation Unit - St Lights","11.16 - Project Implementation Unit - St Lights","11.16 - Project Implementation Unit - St Lights"]
[null,"11.17","Project Implementation Unit - Fleet","11.17 - Project Implementation Unit - Fleet","11.17 - Project Implementation Unit - Fleet"]
[null,"11.18","Project Implementation Unit - S Waste","11.18 - Project Implementation Unit - S Waste","11.18 - Project Implementation Unit - S Waste"]
[null,"11.19","Project Implementation Unit - Parks","11.19 - Project Implementation Unit - Parks","11.19 - Project Implementation Unit - Parks"]
[null,"11.20","Project Implementation Unit - Water Dist","11.20 - Project Implementation Unit - Water Dist","11.20 - Project Implementation Unit - Water Dist"]
[null,"11.21","Project Implementation Unit - Water Trt","11.21 - Project Implementation Unit - Water Trt","11.21 - Project Implementation Unit - Water Trt"]
[null,"11.22","Expanded Public Works Programme","11.22 - Expanded Public Works Programme","11.22 - Expanded Public Works Programme"]
[null,"Vote 12","Local Economic Development"]
[null,"12.1","Office Of The Gm - Public Safety",{"$f":"CONCATENATE(B174, \" - \", C174)","v":"12.1 - Office Of The Gm - Public Safety"},"12.1 - Office Of The Gm - Public Safety"]
[null,"12.2","Law Enforce And Security Serv - Traffic","12.2 - Law Enforce And Security Serv - Traffic","12.2 - Law Enforce And Security Serv - Traffic"]
[null,"12.3","Law Enforce And Security Serv - Traffic","12.3 - Law Enforce And Security Serv - Traffic","12.3 - Law Enforce And Security Serv - Traffic"]
[null,"12.4","Law Enforce And Security Serv - Lic&Regu","12.4 - Law Enforce And Security Serv - Lic&Regu","12.4 - Law Enforce And Security Serv - Lic&Regu"]
[null,"12.5","Law Enforce And Security Serv - Security","12.5 - Law Enforce And Security Serv - Security","12.5 - Law Enforce And Security Serv - Security"]
[null,"12.6","Licencing And Traffic Services","12.6 - Licencing And Traffic Services","12.6 - Licencing And Traffic Services"]
[null,"12.7","Traffic Services","12.7 - Traffic Services","12.7 - Traffic Services"]
[null,"12.8","Traffic Services","12.8 - Traffic Services","12.8 - Traffic Services"]
[null,"12.9","Disaster Management - Fire And Protect","12.9 - Disaster Management - Fire And Protect","12.9 - Disaster Management - Fire And Protect"]
[null,"12.10","Disaster Management - Disaster Man","12.10 - Disaster Management - Disaster Man","12.10 - Disaster Management - Disaster Man"]
[null,"12.11","Office Of The Gm - Local Economic Development","12.11 - Office Of The Gm - Local Economic Development","12.11 - Office Of The Gm - Local Economic Development"]
[null,"12.12","Business Regulations And Governance","12.12 - Business Regulations And Governance","12.12 - Business Regulations And Governance"]
[null,"12.13","Tourism Development","12.13 - Tourism Development","12.13 - Tourism Development"]
[null,"12.14","Economic Development","12.14 - Economic Development","12.14 - Economic Development"]
[null,"12.15","Expanded Public Works Programme","12.15 - Expanded Public Works Programme","12.15 - Expanded Public Works Programme"]
[null,"12.16","Community Works Programme","12.16 - Community Works Programme","12.16 - Community Works Programme"]
[null,"12.17","Public Transport Operations","12.17 - Public Transport Operations","12.17 - Public Transport Operations"]
[null,"Vote 13","Water And Sanitation"]
[null,"13.1","Office Of The Gm - Water",{"$f":"CONCATENATE(B192, \" - \", C192)","v":"13.1 - Office Of The Gm - Water"},"13.1 - Office Of The Gm - Water"]
[null,"13.2","Office Of The Gm - Sanitation","13.2 - Office Of The Gm - Sanitation","13.2 - Office Of The Gm - Sanitation"]
[null,"13.3","Water Services Plan And Develp - Water","13.3 - Water Services Plan And Develp - Water","13.3 - Water Services Plan And Develp - Water"]
[null,"13.4","Water Services Plan And Develp - Sanitat","13.4 - Water Services Plan And Develp - Sanitat","13.4 - Water Services Plan And Develp - Sanitat"]
[null,"13.5","Water Services Plan And Develp - W Treat","13.5 - Water Services Plan And Develp - W Treat","13.5 - Water Services Plan And Develp - W Treat"]
[null,"13.6","Water Services Plan And Develp - W Stor","13.6 - Water Services Plan And Develp - W Stor","13.6 - Water Services Plan And Develp - W Stor"]
[null,"13.7","Water Services Plan And Develp - W Distr","13.7 - Water Services Plan And Develp - W Distr","13.7 - Water Services Plan And Develp - W Distr"]
[null,"13.8","Contract Management - Water","13.8 - Contract Management - Water","13.8 - Contract Management - Water"]
[null,"13.9","Contract Management - Sanitation","13.9 - Contract Management - Sanitation","13.9 - Contract Management - Sanitation"]
[null,"13.10","Contract Management - Water Storage","13.10 - Contract Management - Water Storage","13.10 - Contract Management - Water Storage"]
[null,"13.11","Water Services Oper & Maint - Water Dist","13.11 - Water Services Oper & Maint - Water Dist","13.11 - Water Services Oper & Maint - Water Dist"]
[null,"13.12","Water Services Oper & Maint - Water Trea","13.12 - Water Services Oper & Maint - Water Trea","13.12 - Water Services Oper & Maint - Water Trea"]
[null,"13.13","Water Services Oper & Maint - Waste W Tr","13.13 - Water Services Oper & Maint - Waste W Tr","13.13 - Water Services Oper & Maint - Waste W Tr"]
[null,"Vote 14","Energy"]
[null,"14.1","Office Of The Gm - Energy",{"$f":"CONCATENATE(B206, \" - \", C206)","v":"14.1 - Office Of The Gm - Energy"},"14.1 - Office Of The Gm - Energy"]
[null,"14.2","Electricity Plan And Develmnt - Elec",{"$f":"CONCATENATE(B207, \" - \", C207)","v":"14.2 - Electricity Plan And Develmnt - Elec"},"14.2 - Electricity Plan And Develmnt - Elec"]
[null,"14.3","Electricity Plan And Develmnt - Non Elec",{"$f":"CONCATENATE(B208, \" - \", C208)","v":"14.3 - Electricity Plan And Develmnt - Non Elec"},"14.3 - Electricity Plan And Develmnt - Non Elec"]
[null,"14.4","Electricity Maintenance And Operations",{"$f":"CONCATENATE(B209, \" - \", C209)","v":"14.4 - Electricity Maintenance And Operations"},"14.4 - Electricity Maintenance And Operations"]
[null,"14.5","Alternative Energy And Public Lighting",{"$f":"CONCATENATE(B210, \" - \", C210)","v":"14.5 - Alternative Energy And Public Lighting"},"14.5 - Alternative Energy And Public Lighting"]
[null,"Vote 15","Other"]
[null,"15.1","Infrastructure Planning",{"$f":"CONCATENATE(B212, \" - \", C212)","v":"15.1 - Infrastructure Planning"},"15.1 - Infrastructure Planning"]

{"sheet":"Contacts","index":5,"n_rows":140,"n_cols":4,"rows_kept":140,"cut":false,"hidden":false,"merged":[[58,2,58,3],[67,2,67,3],[76,0,76,1],[76,2,76,3],[30,2,30,3],[39,0,39,1],[39,2,39,3],[48,0,48,1],[48,2,48,3],[57,0,57,1],[57,2,57,3],[7,2,7,3],[10,2,10,3],[12,2,12,3],[13,0,13,1],[29,0,29,1],[29,2,29,3],[84,0,84,1],[84,2,84,3],[92,0,92,1],[92,2,92,3],[100,0,100,1],[100,2,100,3],[132,0,132,1],[132,2,132,3],[108,0,108,1],[108,2,108,3],[116,0,116,1],[116,2,116,3],[124,0,124,1],[124,2,124,3]]}
[{"$f":"muni&\" - \"&\" Contact Information\"","v":"MP326 City of Mbombela -  Contact Information"}]
[]
["A. GENERAL INFORMATION"]
["Municipality",{"$f":"muni","v":"MP326 City of Mbombela"},"Set name on 'Instructions' sheet"]
[]
["Grade",null,"1 Grade in terms of the Remuneration of Public Office Bearers Act."]
[]
["Province",{"$f":"IF(B4>\" \",VLOOKUP(B4,'Lookup and lists'!B28:C311,2, FALSE),\" \")","v":"MP MPUMALANGA"}]
[]
["Web Address","www.mbombela.gov.za"]
[]
["e-mail Address","customercare@mbombela.gov.za"]
[]
["B. CONTACT INFORMATION"]
["Postal address:"]
["P.O. Box","P.O. Box 45"]
["City / Town","Nelspruit"]
["Postal Code","1200"]
[]
["Street address"]
["Building","Civic Centre"]
["Street No. & Name","1 Nel Street"]
["City / Town","Nelspruit"]
["Postal Code","1200"]
[]
["General Contacts"]
["Telephone number","013 - 759 9111"]
["Fax number","013 - 759 2070"]
[]
["C. POLITICAL LEADERSHIP"]
["Speaker:",null,"Secretary/PA to the Speaker:"]
["ID Number","7911245467080","ID Number",""]
["Title","Mr.","Title","Mr."]
["Name","William Nkhata","Name","Adam Mhlongo"]
["Telephone number","013 - 759 2257","Telephone number","013 759 2258"]
["Cell number","0729368378","Cell number","072 950 0131"]
["Fax number","013-759 -2253","Fax number","013 759 2253"]
["E-mail address","william.nkhata@mbombela.gov.za","E-mail address","adam.mhlongo@mbombela.gov.za"]
[]
["Mayor/Executive Mayor:",null,"Secretary/PA to the Mayor/Executive Mayor:"]
["ID Number","","ID Number",""]
["Title","Ms. ","Title","Ms."]
["Name","Sibongile Makushe","Name","Sindisiwe Mhlongo"]
["Telephone number","013 - 759 2003","Telephone number","013 759 2003"]
["Cell number","076 558 7772","Cell number","071 188 3873"]
["Fax number","013 - 759 -2253","Fax number","013 759 2253"]
["E-mail address","sibongile.makushe@mbombela.gov.za","E-mail address","sindisiwe.gwebu@mbombela.gov.za"]
[]
["Deputy Mayor/Executive Mayor:",null,"Secretary/PA to the Deputy Mayor/Executive Mayor:"]
["ID Number",null,"ID Number"]
["Title",null,"Title"]
["Name",null,"Name"]
["Telephone number",null,"Telephone number"]
["Cell number",null,"Cell number"]
["Fax number",null,"Fax number"]
["E-mail address",null,"E-mail address"]
[]
["D. MANAGEMENT LEADERSHIP"]
["Municipal Manager:",null,"Secretary/PA to the Municipal Manager:"]
["ID Number","","ID Number",""]
["Title","Mr.","Title","Ms."]
["Name","Wiseman Khumalo","Name","Mantombi Mashigo"]
["Telephone number","013 759 9060","Telephone number","013 759 2041"]
["Cell number","082 460 1834","Cell number","072 763 2656"]
["Fax number","013 759 9055","Fax number",""]
["E-mail address","wiseman.khumalo@mbombela.gov.za","E-mail address","mantombi.mashigo@mbombela.gov.za"]
[]
["Chief Financial Officer",null,"Secretary/PA to the Chief Financial Officer"]
["ID Number","7811240132087","ID Number",""]
["Title","Ms.","Title","Ms."]
["Name","Delight Sibanyoni","Name","Tebogo Kgotse"]
["Telephone number","013 759 9143","Telephone number","013 759 2005"]
["Cell number","082 049 3394","Cell number","082 968 0088"]
["Fax number","013 759 9055","Fax number","013 759 9055"]
["E-mail address","delight.sibanyoni@mbombela.gov.za","E-mail address","tebogo.kgotse@mbombela.gov.za"]
[]
["Official responsible for submitting financial information",null,"Official responsible for submitting financial information"]
["ID Number","","ID Number",""]
["Title","Ms.","Title","Mr."]
["Name","DELIGHT FUTHI SIBANYONI","Name","SABELO DLAMINI"]
["Telephone number","013 759 9143","Telephone number","013 759 9249"]
["Cell number","082 049 3394","Cell number","076 644 8910"]
["Fax number","013 759 9055","Fax number","013 759 9055"]
["E-mail address","delight.sibanyoni@mbombela.gov.za","E-mail address","sabelo.dlamini@mbombela.gov.za"]
["Official responsible for submitting financial information",null,"Official responsible for submitting financial information"]
["ID Number",null,"ID Number"]
["Title",null,"Title"]
["Name",null,"Name"]
["Telephone number",null,"Telephone number"]
["Cell number",null,"Cell number"]
["Fax number",null,"Fax number"]
["E-mail address",null,"E-mail address"]
["Official responsible for submitting financial information",null,"Official responsible for submitting financial information"]
["ID Number",null,"ID Number"]
["Title",null,"Title"]
["Name",null,"Name"]
["Telephone number",null,"Telephone number"]
["Cell number",null,"Cell number"]
["Fax number",null,"Fax number"]
["E-mail address",null,"E-mail address"]
["Official responsible for submitting financial information",null,"Official responsible for submitting financial information"]
["ID Number",null,"ID Number"]
["Title",null,"Title"]
["Name",null,"Name"]
["Telephone number",null,"Telephone number"]
["Cell number",null,"Cell number"]
["Fax number",null,"Fax number"]
["E-mail address",null,"E-mail address"]
["Official responsible for submitting financial information",null,"Official responsible for submitting financial information"]
["ID Number",null,"ID Number"]
["Title",null,"Title"]
["Name",null,"Name"]
["Telephone number",null,"Telephone number"]
["Cell number",null,"Cell number"]
["Fax number",null,"Fax number"]
["E-mail address",null,"E-mail address"]
["Official responsible for submitting financial information",null,"Official responsible for submitting financial information"]
["ID Number",null,"ID Number"]
["Title",null,"Title"]
["Name",null,"Name"]
["Telephone number",null,"Telephone number"]
["Cell number",null,"Cell number"]
["Fax number",null,"Fax number"]
["E-mail address",null,"E-mail address"]
["Official responsible for submitting financial information",null,"Official responsible for submitting financial information"]
["ID Number",null,"ID Number"]
["Title",null,"Title"]
["Name",null,"Name"]
["Telephone number",null,"Telephone number"]
["Cell number",null,"Cell number"]
["Fax number",null,"Fax number"]
["E-mail address",null,"E-mail address"]
["Official responsible for submitting financial information"]
["ID Number"]
["Title"]
["Name"]
["Telephone number"]
["Cell number"]
["Fax number"]
["E-mail address"]

{"sheet":"C1-Sum","index":6,"n_rows":52,"n_cols":10,"rows_kept":52,"cut":false,"hidden":false,"merged":[[54,0,54,9],[1,0,2,0],[1,2,1,9]]}
[{"$f":"muni& \" - \"&s71sum& \" - \"&date","v":"MP326 City of Mbombela - Table C1 Monthly Budget Statement Summary - Mid-Year Assessment"}]
[{"$f":"desc","v":"Description"},{"$f":"Head1","v":"2021/22"},{"$f":"Head2","v":"Budget Year 2022/23"}]
[null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head38","v":"Monthly actual"},{"$f":"Head39","v":"YearTD actual"},{"$f":"Head40","v":"YearTD budget"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head8","v":"Full Year Forecast"}]
["R thousands",null,null,null,null,null,null,null,"%"]
["Financial Performance"]
["Property rates",{"$f":"SUM('C4-FinPerf RE'!C6:C6)","v":744046037.52999997},{"$f":"SUM('C4-FinPerf RE'!D6:D6)","v":816052342},{"$f":"SUM('C4-FinPerf RE'!E6:E6)","v":816052342},{"$f":"SUM('C4-FinPerf RE'!F6:F6)","v":68176083.590000004},{"$f":"SUM('C4-FinPerf RE'!G6:G6)","v":405422210.31},{"$f":"SUM('C4-FinPerf RE'!H6:H6)","v":408026148},{"$f":"F6-G6","v":-2603937.6899999976},{"$f":"IF(H6=0,\"\",H6/G6)","v":-6.3817912228507417E-3},{"$f":"SUM('C4-FinPerf RE'!K6:K6)","v":816052342}]
["Service charges",{"$f":"SUM('C4-FinPerf RE'!C7:C10)","v":1549891753.8199997},{"$f":"SUM('C4-FinPerf RE'!D7:D10)","v":1827652608},{"$f":"SUM('C4-FinPerf RE'!E7:E10)","v":1827652608},{"$f":"SUM('C4-FinPerf RE'!F7:F10)","v":126165924.80000001},{"$f":"SUM('C4-FinPerf RE'!G7:G10)","v":810303257.22000003},{"$f":"SUM('C4-FinPerf RE'!H7:H10)","v":913826124},{"$f":"F7-G7","v":-103522866.77999997},{"$f":"IF(H7=0,\"\",H7/G7)","v":-0.1132850813312927},{"$f":"SUM('C4-FinPerf RE'!K7:K10)","v":1827652608}]
["Investment revenue",{"$f":"'C4-FinPerf RE'!C13","v":3558803.91},{"$f":"'C4-FinPerf RE'!D13","v":1783825},{"$f":"'C4-FinPerf RE'!E13","v":1783825},{"$f":"'C4-FinPerf RE'!F13","v":104927.85},{"$f":"'C4-FinPerf RE'!G13","v":2364038.5499999998},{"$f":"'C4-FinPerf RE'!H13","v":891900},{"$f":"F8-G8","v":1472138.5499999998},{"$f":"IF(H8=0,\"\",H8/G8)","v":1.6505645812310794},{"$f":"'C4-FinPerf RE'!K13","v":1783825}]
["Transfers and subsidies",{"$f":"'C4-FinPerf RE'!C19","v":913257829.00999999},{"$f":"'C4-FinPerf RE'!D19","v":963947000},{"$f":"'C4-FinPerf RE'!E19","v":963947000},{"$f":"'C4-FinPerf RE'!F19","v":287022154},{"$f":"'C4-FinPerf RE'!G19","v":685776698.71000004},{"$f":"'C4-FinPerf RE'!H19","v":481973484},{"$f":"F9-G9","v":203803214.71000004},{"$f":"IF(H9=0,\"\",H9/G9)","v":0.42285150838297991},{"$f":"'C4-FinPerf RE'!K19","v":963947000}]
["Other own revenue",{"$f":"'C4-FinPerf RE'!C12+'C4-FinPerf RE'!C14+'C4-FinPerf RE'!C15+'C4-FinPerf RE'!C16+'C4-FinPerf RE'!C17+'C4-FinPerf RE'!C18+'C4-FinPerf RE'!C20+'C4-FinPerf RE'!C21","v":150395703.19999999},{"$f":"'C4-FinPerf RE'!D12+'C4-FinPerf RE'!D14+'C4-FinPerf RE'!D15+'C4-FinPerf RE'!D16+'C4-FinPerf RE'!D17+'C4-FinPerf RE'!D18+'C4-FinPerf RE'!D20+'C4-FinPerf RE'!D21","v":294095838},{"$f":"'C4-FinPerf RE'!E12+'C4-FinPerf RE'!E14+'C4-FinPerf RE'!E15+'C4-FinPerf RE'!E16+'C4-FinPerf RE'!E17+'C4-FinPerf RE'!E18+'C4-FinPerf RE'!E20+'C4-FinPerf RE'!E21","v":294095838},{"$f":"'C4-FinPerf RE'!F12+'C4-FinPerf RE'!F14+'C4-FinPerf RE'!F15+'C4-FinPerf RE'!F16+'C4-FinPerf RE'!F17+'C4-FinPerf RE'!F18+'C4-FinPerf RE'!F20+'C4-FinPerf RE'!F21","v":6503038.4000000004},{"$f":"'C4-FinPerf RE'!G12+'C4-FinPerf RE'!G14+'C4-FinPerf RE'!G15+'C4-FinPerf RE'!G16+'C4-FinPerf RE'!G17+'C4-FinPerf RE'!G18+'C4-FinPerf RE'!G20+'C4-FinPerf RE'!G21","v":52201605.340000004},{"$f":"'C4-FinPerf RE'!H12+'C4-FinPerf RE'!H14+'C4-FinPerf RE'!H15+'C4-FinPerf RE'!H16+'C4-FinPerf RE'!H17+'C4-FinPerf RE'!H18+'C4-FinPerf RE'!H20+'C4-FinPerf RE'!H21","v":147047658},{"$f":"F10-G10","v":-94846052.659999996},{"$f":"IF(H10=0,\"\",H10/G10)","v":-0.64500213026174136},{"$f":"'C4-FinPerf RE'!K12+'C4-FinPerf RE'!K14+'C4-FinPerf RE'!K15+'C4-FinPerf RE'!K16+'C4-FinPerf RE'!K17+'C4-FinPerf RE'!K18+'C4-FinPerf RE'!K20+'C4-FinPerf RE'!K21","v":294095838}]
["Total Revenue (excluding capital transfers and contributions)",{"$f":"SUM(B6:B10)","v":3361150127.4699993},3903531613,3903531613,487972128.63999999,1956067810.1299999,1951765314,{"$f":"F11-G11","v":4302496.129999876},{"$f":"IF(H11=0,\"\",H11/G11)","v":2.2044126407709469E-3},3903531613]
["Employee costs",{"$f":"'C4-FinPerf RE'!C25","v":1198405424.9100001},{"$f":"'C4-FinPerf RE'!D25","v":1188862070},{"$f":"'C4-FinPerf RE'!E25","v":1189517624},{"$f":"'C4-FinPerf RE'!F25","v":98768416.310000002},{"$f":"'C4-FinPerf RE'!G25","v":582879201.84000003},{"$f":"'C4-FinPerf RE'!H25","v":594652341.96000004},-11773140.120000005,-1.9798358283085578E-2,{"$f":"'C4-FinPerf RE'!K25","v":1189517624}]
["Remuneration of Councillors",{"$f":"'C4-FinPerf RE'!C26","v":59935638.82},{"$f":"'C4-FinPerf RE'!D26","v":62925664},{"$f":"'C4-FinPerf RE'!E26","v":62925664},{"$f":"'C4-FinPerf RE'!F26","v":5013931.1100000003},{"$f":"'C4-FinPerf RE'!G26","v":30086359.780000001},{"$f":"'C4-FinPerf RE'!H26","v":31462950},-1376590.2199999988,-4.3752738379586112E-2,{"$f":"'C4-FinPerf RE'!K26","v":62925664}]
["Depreciation & asset impairment",{"$f":"'C4-FinPerf RE'!C28","v":553635849.01999998},{"$f":"'C4-FinPerf RE'!D28","v":480056940},{"$f":"'C4-FinPerf RE'!E28","v":480056940},{"$f":"'C4-FinPerf RE'!F28","v":46145133.780000001},{"$f":"'C4-FinPerf RE'!G28","v":276870802.82999998},{"$f":"'C4-FinPerf RE'!H28","v":240028512},36842290.829999983,0.15349131035732949,{"$f":"'C4-FinPerf RE'!K28","v":480056940}]
["Finance charges",{"$f":"'C4-FinPerf RE'!C29","v":115406494.01000001},{"$f":"'C4-FinPerf RE'!D29","v":34847091},{"$f":"'C4-FinPerf RE'!E29","v":34847091},{"$f":"'C4-FinPerf RE'!F29","v":16.63},{"$f":"'C4-FinPerf RE'!G29","v":9706293.5800000001},{"$f":"'C4-FinPerf RE'!H29","v":17423634},-7717340.4199999999,-0.4429236989252644,{"$f":"'C4-FinPerf RE'!K29","v":34847091}]
["Inventory consumed and bulk purchases",{"$f":"SUM('C4-FinPerf RE'!C30:C31)","v":1137145075.01},{"$f":"SUM('C4-FinPerf RE'!D30:D31)","v":1205017847},{"$f":"SUM('C4-FinPerf RE'!E30:E31)","v":1199615219},{"$f":"SUM('C4-FinPerf RE'!F30:F31)","v":77355295.809999987},{"$f":"SUM('C4-FinPerf RE'!G30:G31)","v":632846076.23000002},{"$f":"SUM('C4-FinPerf RE'!H30:H31)","v":599886636.86000001},32959439.370000005,5.4942779760056557E-2,{"$f":"SUM('C4-FinPerf RE'!K30:K31)","v":1199615219}]
["Transfers and subsidies",{"$f":"'C4-FinPerf RE'!C33","v":39335116.109999999},{"$f":"'C4-FinPerf RE'!D33","v":1826501},{"$f":"'C4-FinPerf RE'!E33","v":19006501},{"$f":"'C4-FinPerf RE'!F33","v":87267.6},{"$f":"'C4-FinPerf RE'!G33","v":14461382.24},{"$f":"'C4-FinPerf RE'!H33","v":8524332.5399999991},5937049.7000000011,0.69648264801269733,{"$f":"'C4-FinPerf RE'!K33","v":19006501}]
["Other expenditure",{"$f":"'C4-FinPerf RE'!C36-SUM('C1-Sum'!B12:B17)","v":1096815739.3099999},{"$f":"'C4-FinPerf RE'!D36-SUM('C1-Sum'!C12:C17)","v":755417414},{"$f":"'C4-FinPerf RE'!E36-SUM('C1-Sum'!D12:D17)","v":742985117},{"$f":"'C4-FinPerf RE'!F36-SUM('C1-Sum'!E12:E17)","v":43693299.719999999},{"$f":"'C4-FinPerf RE'!G36-SUM('C1-Sum'!F12:F17)","v":220255434.00999975},{"$f":"'C4-FinPerf RE'!H36-SUM('C1-Sum'!G12:G17)","v":372502873.13999987},-152247439.13000011,-0.4087148049265652,{"$f":"'C4-FinPerf RE'!K36-SUM('C1-Sum'!J12:J17)","v":742985117}]
["Total Expenditure",{"$f":"SUM(B12:B18)","v":4200679337.1900001},3728953527,3728954156,271063360.95999998,1767105550.51,1864481280.5,-97375729.99000001,-5.2226713675498339E-2,{"$f":"SUM(J12:J18)","v":3728954156}]
["Surplus/(Deficit)",{"$f":"B11-B19","v":-839529209.72000074},174578086,174577457,216908767.68000001,188962259.61999989,87284033.5,101678226.11999989,1.1649120926566701,{"$f":"J11-J19","v":174577457}]
[{"$f":"'C4-FinPerf RE'!A39","v":"Transfers and subsidies - capital (monetary allocations) (National / Provincial and District)"},{"$f":"'C4-FinPerf RE'!C39","v":436329950.86000001},{"$f":"'C4-FinPerf RE'!D39","v":480021000},{"$f":"'C4-FinPerf RE'!E39","v":480021000},{"$f":"'C4-FinPerf RE'!F39","v":28639280},{"$f":"'C4-FinPerf RE'!G39","v":146259993.36000001},{"$f":"'C4-FinPerf RE'!H39","v":240010488},-93750494.639999986,-0.39060999134337826,{"$f":"'C4-FinPerf RE'!K39","v":480021000}]
[{"$f":"'C4-FinPerf RE'!A40&\" & \"&'C4-FinPerf RE'!A41","v":"Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions) & Transfers and subsidies - capital (in-kind - all) "},{"$f":"SUM('C4-FinPerf RE'!C40:C41)","v":9986181.25},{"$f":"SUM('C4-FinPerf RE'!D40:D41)","v":0},{"$f":"SUM('C4-FinPerf RE'!E40:E41)","v":0},{"$f":"SUM('C4-FinPerf RE'!F40:F41)","v":0},{"$f":"SUM('C4-FinPerf RE'!G40:G41)","v":0},{"$f":"SUM('C4-FinPerf RE'!H40:H41)","v":0},0,"",{"$f":"SUM('C4-FinPerf RE'!K40:K41)","v":0}]
["Surplus/(Deficit) after capital transfers & contributions",{"$f":"B20+B21+B22","v":-393213077.61000073},654599086,654598457,245548047.68000001,335222252.9799999,327294521.5,7927731.4799998999,2.4222010938853736E-2,{"$f":"J20+J21+J22","v":654598457}]
["Share of surplus/ (deficit) of associate",{"$f":"'C4-FinPerf RE'!C47","v":0},{"$f":"'C4-FinPerf RE'!D47","v":0},{"$f":"'C4-FinPerf RE'!E47","v":0},{"$f":"'C4-FinPerf RE'!F47","v":0},{"$f":"'C4-FinPerf RE'!G47","v":0},{"$f":"'C4-FinPerf RE'!H47","v":0},0,"",{"$f":"'C4-FinPerf RE'!K47","v":0}]
["Surplus/ (Deficit) for the year",{"$f":"B23+B24","v":-393213077.61000073},654599086,654598457,245548047.68000001,335222252.9799999,327294521.5,7927731.4799998999,2.4222010938853736E-2,{"$f":"J23+J24","v":654598457}]
[]
["Capital expenditure & funds sources"]
["Capital expenditure",{"$f":"'C5-Capex'!C40","v":226327512.55999997},{"$f":"'C5-Capex'!D40","v":652820801},{"$f":"'C5-Capex'!E40","v":681107549},{"$f":"'C5-Capex'!F40","v":34503437.109999999},{"$f":"'C5-Capex'!G40","v":176280190.16},{"$f":"'C5-Capex'!H40","v":339298109.11000001},{"$f":"F28-G28","v":-163017918.95000002},{"$f":"IF(H28=0,\"\",H28/G28)","v":-0.48045631429425328},{"$f":"'C5-Capex'!K40","v":681107549}]
["Capital transfers recognised",{"$f":"'C5-Capex'!C70","v":163384802.41},{"$f":"'C5-Capex'!D70","v":484305001},{"$f":"'C5-Capex'!E70","v":484305001},{"$f":"'C5-Capex'!F70","v":27406580.600000001},{"$f":"'C5-Capex'!G70","v":147878287.28999999},{"$f":"'C5-Capex'!H70","v":242152734},-94274446.710000008,-0.38931811816751988,{"$f":"'C5-Capex'!K70","v":484305001}]
[]
["Borrowing",{"$f":"'C5-Capex'!C72","v":0},{"$f":"'C5-Capex'!D72","v":0},{"$f":"'C5-Capex'!E72","v":0},{"$f":"'C5-Capex'!F72","v":0},{"$f":"'C5-Capex'!G72","v":0},{"$f":"'C5-Capex'!H72","v":0},0,"",{"$f":"'C5-Capex'!K72","v":0}]
["Internally generated funds",{"$f":"'C5-Capex'!C73","v":62942710.149999999},{"$f":"'C5-Capex'!D73","v":168515800},{"$f":"'C5-Capex'!E73","v":196802548},{"$f":"'C5-Capex'!F73","v":7096856.5099999998},{"$f":"'C5-Capex'!G73","v":28401902.870000001},{"$f":"'C5-Capex'!H73","v":97145375.109999999},-68743472.239999995,-0.70763504862851312,{"$f":"'C5-Capex'!K73","v":196802548}]
["Total sources of capital funds",{"$f":"+B29+B31+B32","v":226327512.56},652820801,681107549,34503437.109999999,176280190.16,339298109.11000001,-163017918.95000002,-0.48045631429425328,{"$f":"+J29+J31+J32","v":681107549}]
[]
["Financial position"]
["Total current assets",{"$f":"'C6-FinPos'!C13","v":977840784.66000009},{"$f":"'C6-FinPos'!D13","v":865694457},{"$f":"'C6-FinPos'!E13","v":865694457},null,{"$f":"'C6-FinPos'!F13","v":1279149099.8499999},null,null,null,{"$f":"'C6-FinPos'!G13","v":865694457}]
["Total non current assets",{"$f":"'C6-FinPos'!C25","v":7622337573.3199997},{"$f":"'C6-FinPos'!D25","v":6654592482},{"$f":"'C6-FinPos'!E25","v":6682879230},null,{"$f":"'C6-FinPos'!F25","v":7521428722.4300003},null,null,null,{"$f":"'C6-FinPos'!G25","v":6682879230}]
["Total current liabilities",{"$f":"'C6-FinPos'!C35","v":3133343958.1299996},{"$f":"'C6-FinPos'!D35","v":944427851},{"$f":"'C6-FinPos'!E35","v":944427851},null,{"$f":"'C6-FinPos'!F35","v":3073279400.0100002},null,null,null,{"$f":"'C6-FinPos'!G35","v":944427851}]
["Total non current liabilities",{"$f":"'C6-FinPos'!C40","v":701138570.18000007},{"$f":"'C6-FinPos'!D40","v":894213300},{"$f":"'C6-FinPos'!E40","v":894213300},null,{"$f":"'C6-FinPos'!F40","v":645648302.72000003},null,null,null,{"$f":"'C6-FinPos'!G40","v":894213300}]
["Community wealth/Equity",{"$f":"'C6-FinPos'!C48","v":4765695829.6700001},{"$f":"'C6-FinPos'!D48","v":5463619733},{"$f":"'C6-FinPos'!E48","v":5463619733},null,{"$f":"'C6-FinPos'!F48","v":5081993061.2799997},null,null,null,{"$f":"'C6-FinPos'!G48","v":5463619733}]
[]
["Cash flows"]
["Net cash from (used) operating",{"$f":"'C7-CFlow'!C18","v":-2973351308.6199999},{"$f":"'C7-CFlow'!D18","v":721055591},{"$f":"'C7-CFlow'!E18","v":721055591},{"$f":"'C7-CFlow'!F18","v":-12478729.079999983},{"$f":"'C7-CFlow'!G18","v":-792479433.69999981},{"$f":"'C7-CFlow'!H18","v":360527795.57999992},{"$f":"G43-F43","v":1153007229.2799997},{"$f":"IF(H43=0,\"\",H43/G43)","v":3.198109115068636},{"$f":"'C7-CFlow'!K18","v":721055591}]
["Net cash from (used) investing",{"$f":"'C7-CFlow'!C28","v":-226413448.89000002},{"$f":"'C7-CFlow'!D28","v":-654909963.26999998},{"$f":"'C7-CFlow'!E28","v":-652820801},{"$f":"'C7-CFlow'!F28","v":-34503437.109999999},{"$f":"'C7-CFlow'!G28","v":-174509266.10999998},{"$f":"'C7-CFlow'!H28","v":-326410401.36000001},{"$f":"G44-F44","v":-151901135.25000003},{"$f":"IF(H44=0,\"\",H44/G44)","v":0.46536855019661993},{"$f":"'C7-CFlow'!K28","v":-652820801}]
["Net cash from (used) financing",{"$f":"'C7-CFlow'!C37","v":0},{"$f":"'C7-CFlow'!D37","v":43773117},{"$f":"'C7-CFlow'!E37","v":0},{"$f":"'C7-CFlow'!F37","v":0},{"$f":"'C7-CFlow'!G37","v":9927603.2300000004},{"$f":"'C7-CFlow'!H37","v":21886558.5},{"$f":"G45-F45","v":11958955.27},{"$f":"IF(H45=0,\"\",H45/G45)","v":0.54640638316892076},{"$f":"'C7-CFlow'!K37","v":43773117}]
["Cash/cash equivalents at the month/year end",{"$f":"'C7-CFlow'!C41","v":-3137432470.4599996},{"$f":"'C7-CFlow'!D41","v":109918744.73000002},{"$f":"'C7-CFlow'!E41","v":68234790},{"$f":"'C7-CFlow'!F41","v":0},{"$f":"'C7-CFlow'!G41","v":-951500542.12999976},{"$f":"'C7-CFlow'!H41","v":56003952.719999909},{"$f":"G46-F46","v":1007504494.8499997},{"$f":"IF(H46=0,\"\",H46/G46)","v":17.989881890786677},{"$f":"'C7-CFlow'!K41","v":117568461.45}]
[]
["Debtors & creditors analysis",{"$f":"'SC3'!C3","v":"0-30 Days"},{"$f":"'SC3'!D3","v":"31-60 Days"},{"$f":"'SC3'!E3","v":"61-90 Days"},{"$f":"'SC3'!F3","v":"91-120 Days"},{"$f":"'SC3'!G3","v":"121-150 Dys"},{"$f":"'SC3'!H3","v":"151-180 Dys"},{"$f":"'SC3'!I3","v":"181 Dys-1 Yr"},{"$f":"'SC3'!J3","v":"Over 1Yr"},"Total"]
[{"$f":"LEFT('SC3'!A4,20)","v":"Debtors Age Analysis"}]
[{"$f":"'SC3'!A14","v":"Total By Income Source"},{"$f":"'SC3'!C14","v":170223528},{"$f":"'SC3'!D14","v":350140},{"$f":"'SC3'!E14","v":66046438},{"$f":"'SC3'!F14","v":51082581},{"$f":"'SC3'!G14","v":42775113},{"$f":"'SC3'!H14","v":35852327},{"$f":"'SC3'!I14","v":182322483},{"$f":"'SC3'!J14","v":171586776},{"$f":"'SC3'!K14","v":720239386}]
[{"$f":"LEFT('SC4'!A5,22)","v":"Creditors Age Analysis"}]
["Total Creditors",{"$f":"'SC4'!C15","v":94423050.760000005},{"$f":"'SC4'!D15","v":105169635.78},{"$f":"'SC4'!E15","v":109296728.70999999},{"$f":"'SC4'!F15","v":95645157.420000002},{"$f":"'SC4'!G15","v":144266870.55000001},{"$f":"'SC4'!H15","v":150554600.17999998},{"$f":"'SC4'!I15","v":721408627},{"$f":"'SC4'!J15","v":553901172.76999998},{"$f":"'SC4'!K15","v":1974665843.1700001}]

{"sheet":"C2-FinPerf SC","index":7,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":false,"merged":[[1,1,2,1],[1,0,2,0],[0,0,0,10],[54,0,54,10]]}
[{"$f":"muni& \" - \"&S71A& \" - \"&date","v":"MP326 City of Mbombela - Table C2 Monthly Budget Statement - Financial Performance (functional classification) - Mid-Year Assessment"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2021/22"},{"$f":"Head2","v":"Budget Year 2022/23"}]
[null,null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head38","v":"Monthly actual"},{"$f":"Head39","v":"YearTD actual"},{"$f":"Head40","v":"YearTD budget"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head8","v":"Full Year Forecast"}]
["R thousands",1,null,null,null,null,null,null,null,"%"]
["Revenue - Functional"]
["Governance and administration",null,{"$f":"SUM(C7:C9)","v":957685315.76999998},1116521003,1116521003,74477766.879999995,585487808.20000005,558260322,{"$f":"G6-H6","v":27227486.200000048},{"$f":"IF(I6=0,\"\",I6/H6)","v":4.8772024675613694E-2},{"$f":"SUM(K7:K9)","v":1116521003}]
["Executive and council",null,{"$f":"'C2C'!C7","v":1825853.69},{"$f":"'C2C'!D7","v":1157282},{"$f":"'C2C'!E7","v":1157282},{"$f":"'C2C'!F7","v":6030.74},{"$f":"'C2C'!G7","v":18929.95},{"$f":"'C2C'!H7","v":578616},-559686.05000000005,{"$f":"IF(I7=0,\"\",I7/H7)","v":-0.96728408823814072},{"$f":"'C2C'!K7","v":1157282}]
["Finance and administration",null,{"$f":"'C2C'!C10","v":955859462.07999992},{"$f":"'C2C'!D10","v":1115363563},{"$f":"'C2C'!E10","v":1115363563},{"$f":"'C2C'!F10","v":74471736.140000001},{"$f":"'C2C'!G10","v":585468878.25},{"$f":"'C2C'!H10","v":557681628},27787250.25,4.9826368406025383E-2,{"$f":"'C2C'!K10","v":1115363563}]
["Internal audit",null,{"$f":"'C2C'!C24","v":0},{"$f":"'C2C'!D24","v":158},{"$f":"'C2C'!E24","v":158},{"$f":"'C2C'!F24","v":0},{"$f":"'C2C'!G24","v":0},{"$f":"'C2C'!H24","v":78},-78,-1,{"$f":"'C2C'!K24","v":158}]
["Community and public safety",null,{"$f":"SUM(C11:C15)","v":47271154.210000001},12504924,12504924,265183.83999999997,2644991.58,6252390,-3607398.42,-0.57696311650424881,{"$f":"SUM(K11:K15)","v":12504924}]
["Community and social services",null,{"$f":"'C2C'!C27","v":7679389.9799999995},{"$f":"'C2C'!D27","v":1355768},{"$f":"'C2C'!E27","v":1355768},{"$f":"'C2C'!F27","v":147951.69},{"$f":"'C2C'!G27","v":1043669.01},{"$f":"'C2C'!H27","v":677862},365807.01,0.53964820273152947,{"$f":"'C2C'!K27","v":1355768}]
["Sport and recreation",null,{"$f":"'C2C'!C49","v":37187961.660000004},{"$f":"'C2C'!D49","v":266020},{"$f":"'C2C'!E49","v":266020},{"$f":"'C2C'!F49","v":14503.46},{"$f":"'C2C'!G49","v":115129.47},{"$f":"'C2C'!H49","v":132978},-17848.53,-0.13422167576591615,{"$f":"'C2C'!K49","v":266020}]
["Public safety",null,{"$f":"'C2C'!C55","v":2403802.5699999998},{"$f":"'C2C'!D55","v":10883136},{"$f":"'C2C'!E55","v":10883136},{"$f":"'C2C'!F55","v":102728.68999999999},{"$f":"'C2C'!G55","v":1486193.1},{"$f":"'C2C'!H55","v":5441550},-3955356.9,-0.72688055792926642,{"$f":"'C2C'!K55","v":10883136}]
["Housing",null,{"$f":"'C2C'!C64","v":0},{"$f":"'C2C'!D64","v":0},{"$f":"'C2C'!E64","v":0},{"$f":"'C2C'!F64","v":0},{"$f":"'C2C'!G64","v":0},{"$f":"'C2C'!H64","v":0},0,"",{"$f":"'C2C'!K64","v":0}]
["Health",null,{"$f":"'C2C'!C67","v":0},{"$f":"'C2C'!D67","v":0},{"$f":"'C2C'!E67","v":0},{"$f":"'C2C'!F67","v":0},{"$f":"'C2C'!G67","v":0},{"$f":"'C2C'!H67","v":0},0,"",{"$f":"'C2C'!K67","v":0}]
["Economic and environmental services",null,{"$f":"SUM(C17:C19)","v":441532593.45000005},461588097,461588097,18500899.420000002,128340167.11,230794002,-102453834.89,-0.44391896670694242,{"$f":"SUM(K17:K19)","v":461588097}]
["Planning and development",null,{"$f":"'C2C'!C76","v":391044261.98000002},{"$f":"'C2C'!D76","v":401915874},{"$f":"'C2C'!E76","v":401915874},{"$f":"'C2C'!F76","v":16252456.42},{"$f":"'C2C'!G76","v":113229650.28},{"$f":"'C2C'!H76","v":200957898},-87728247.719999999,-0.43655038489703946,{"$f":"'C2C'!K76","v":401915874}]
["Road transport",null,{"$f":"'C2C'!C87","v":50488331.469999999},{"$f":"'C2C'!D87","v":59671906},{"$f":"'C2C'!E87","v":59671906},{"$f":"'C2C'!F87","v":2248443},{"$f":"'C2C'!G87","v":15110516.83},{"$f":"'C2C'!H87","v":29835948},-14725431.17,-0.4935466159814999,{"$f":"'C2C'!K87","v":59671906}]
["Environmental protection",null,{"$f":"'C2C'!C92","v":0},{"$f":"'C2C'!D92","v":317},{"$f":"'C2C'!E92","v":317},{"$f":"'C2C'!F92","v":0},{"$f":"'C2C'!G92","v":0},{"$f":"'C2C'!H92","v":156},-156,-1,{"$f":"'C2C'!K92","v":317}]
["Trading services",null,{"$f":"SUM(C21:C24)","v":2360977196.1500001},{"$f":"SUM(D21:D24)","v":2792938589},2792938589,423367558.5,1385854836.6000001,1396469088,-10614251.399999976,-7.6007779128154799E-3,{"$f":"SUM(K21:K24)","v":2792938589}]
["Energy sources",null,{"$f":"'C2C'!C100","v":1479334469.5},{"$f":"'C2C'!D100","v":1774347894},{"$f":"'C2C'!E100","v":1774347894},{"$f":"'C2C'!F100","v":103425388.34999999},{"$f":"'C2C'!G100","v":695707010.14999998},{"$f":"'C2C'!H100","v":887173854},{"$f":"G21-H21","v":-191466843.85000002},-0.21581659895265581,{"$f":"'C2C'!K100","v":1774347894}]
["Water management",null,{"$f":"'C2C'!C104","v":393505252.54000002},{"$f":"'C2C'!D104","v":478253619},{"$f":"'C2C'!E104","v":478253619},{"$f":"'C2C'!F104","v":249906685.84999999},{"$f":"'C2C'!G104","v":385839527.89000005},{"$f":"'C2C'!H104","v":239126772},{"$f":"G22-H22","v":146712755.89000005},0.61353546766398892,{"$f":"'C2C'!K104","v":478253619}]
["Waste water management",null,{"$f":"'C2C'!C108","v":189426971.73000002},{"$f":"'C2C'!D108","v":216846049},{"$f":"'C2C'!E108","v":216846049},{"$f":"'C2C'!F108","v":57421998.93},{"$f":"'C2C'!G108","v":67702768.629999995},{"$f":"'C2C'!H108","v":108422994},{"$f":"G23-H23","v":-40720225.370000005},-0.37556816933131365,{"$f":"'C2C'!K108","v":216846049}]
["Waste management",null,{"$f":"'C2C'!C113","v":298710502.38},{"$f":"'C2C'!D113","v":323491027},{"$f":"'C2C'!E113","v":323491027},{"$f":"'C2C'!F113","v":12613485.369999999},{"$f":"'C2C'!G113","v":236605529.93000001},{"$f":"'C2C'!H113","v":161745468},{"$f":"G24-H24","v":74860061.930000007},0.46282633359470698,{"$f":"'C2C'!K113","v":323491027}]
["Other",4,{"$f":"'C2C'!C118","v":0},{"$f":"'C2C'!D118","v":0},{"$f":"'C2C'!E118","v":0},{"$f":"'C2C'!F118","v":0},{"$f":"'C2C'!G118","v":0},{"$f":"'C2C'!H118","v":0},{"$f":"G25-H25","v":0},"",{"$f":"'C2C'!K118","v":0}]
["Total Revenue - Functional",2,{"$f":"C6+C10+C16+C20+C25","v":3807466259.5799999},{"$f":"D6+D10+D16+D20+D25","v":4383552613},4383552613,516611408.63999999,2102327803.4900002,2191775802,-89447998.509999931,-4.0810742790562085E-2,{"$f":"K6+K10+K16+K20+K25","v":4383552613}]
[]
["Expenditure - Functional"]
["Governance and administration",null,{"$f":"SUM(C30:C32)","v":960031037.03000009},700664712,716771802,58298635.729999997,353375161.77999997,355025077.71999997,{"$f":"G29-H29","v":-1649915.9399999976},{"$f":"IF(I29=0,\"\",I29/H29)","v":-4.647322241560772E-3},{"$f":"SUM(K30:K32)","v":716771802}]
["Executive and council",null,{"$f":"'C2C'!C129","v":148811602.97999999},{"$f":"'C2C'!D129","v":145793601},{"$f":"'C2C'!E129","v":151266706},{"$f":"'C2C'!F129","v":11888998.359999999},{"$f":"'C2C'!G129","v":69435123.849999994},{"$f":"'C2C'!H129","v":75203998.019999996},-5768874.1700000018,{"$f":"IF(I30=0,\"\",I30/H30)","v":-7.6709673978580348E-2},{"$f":"'C2C'!K129","v":151266706}]
["Finance and administration",null,{"$f":"'C2C'!C132","v":797028607.4000001},{"$f":"'C2C'!D132","v":537444478},{"$f":"'C2C'!E132","v":547893463},{"$f":"'C2C'!F132","v":44670279.469999999},{"$f":"'C2C'!G132","v":276571516.91999996},{"$f":"'C2C'!H132","v":271018973.74000001},5552543.1799999475,2.0487654806510845E-2,{"$f":"'C2C'!K132","v":547893463}]
["Internal audit",null,{"$f":"'C2C'!C146","v":14190826.65},{"$f":"'C2C'!D146","v":17426633},{"$f":"'C2C'!E146","v":17611633},{"$f":"'C2C'!F146","v":1739357.9},{"$f":"'C2C'!G146","v":7368521.0099999998},{"$f":"'C2C'!H146","v":8802105.9600000009},-1433584.9500000011,-0.16286840405179592,{"$f":"'C2C'!K146","v":17611633}]
["Community and public safety",null,{"$f":"SUM(C34:C38)","v":389750033.92000002},297561677,304783322,26598801.059999999,171384072.53999999,150681842.07999998,20702230.460000008,0.13739034627018154,{"$f":"SUM(K34:K38)","v":304783322}]
["Community and social services",null,{"$f":"'C2C'!C149","v":89881312.270000011},{"$f":"'C2C'!D149","v":52267023},{"$f":"'C2C'!E149","v":56085508},{"$f":"'C2C'!F149","v":5800683.8999999994},{"$f":"'C2C'!G149","v":32134822.420000002},{"$f":"'C2C'!H149","v":27049295.869999997},5085526.5500000045,0.18800957239113542,{"$f":"'C2C'!K149","v":56085508}]
["Sport and recreation",null,{"$f":"'C2C'!C171","v":136296915.51999998},{"$f":"'C2C'!D171","v":95364708},{"$f":"'C2C'!E171","v":97971868},{"$f":"'C2C'!F171","v":7475624.9699999997},{"$f":"'C2C'!G171","v":51717265.019999996},{"$f":"'C2C'!H171","v":48417737.070000008},3299527.9499999881,6.8147091327909262E-2,{"$f":"'C2C'!K171","v":97971868}]
["Public safety",null,{"$f":"'C2C'!C177","v":150839592.82999998},{"$f":"'C2C'!D177","v":137640188},{"$f":"'C2C'!E177","v":138324188},{"$f":"'C2C'!F177","v":12468200},{"$f":"'C2C'!G177","v":72172837.159999996},{"$f":"'C2C'!H177","v":69031263.969999999},3141573.1899999976,4.5509425864855672E-2,{"$f":"'C2C'!K177","v":138324188}]
["Housing",null,{"$f":"'C2C'!C186","v":12732213.300000001},{"$f":"'C2C'!D186","v":12289758},{"$f":"'C2C'!E186","v":12401758},{"$f":"'C2C'!F186","v":854292.19},{"$f":"'C2C'!G186","v":15359147.939999999},{"$f":"'C2C'!H186","v":6183545.1699999999},9175602.7699999996,1.4838741397922059,{"$f":"'C2C'!K186","v":12401758}]
["Health",null,{"$f":"'C2C'!C189","v":0},{"$f":"'C2C'!D189","v":0},{"$f":"'C2C'!E189","v":0},{"$f":"'C2C'!F189","v":0},{"$f":"'C2C'!G189","v":0},{"$f":"'C2C'!H189","v":0},0,"",{"$f":"'C2C'!K189","v":0}]
["Economic and environmental services",null,{"$f":"SUM(C40:C42)","v":439746279.98000002},499572202,489596606,40170527.219999999,226038285.41,246023142.58999997,-19984857.179999977,-8.1231614918865339E-2,{"$f":"SUM(K40:K42)","v":489596606}]
["Planning and development",null,{"$f":"'C2C'!C198","v":110054803.23999999},{"$f":"'C2C'!D198","v":150317309},{"$f":"'C2C'!E198","v":143043718},{"$f":"'C2C'!F198","v":7412456.9500000002},{"$f":"'C2C'!G198","v":45145985.260000005},{"$f":"'C2C'!H198","v":72299435.159999996},-27153449.899999991,-0.37556932277422223,{"$f":"'C2C'!K198","v":143043718}]
["Road transport",null,{"$f":"'C2C'!C209","v":315618817.92000002},{"$f":"'C2C'!D209","v":341398907},{"$f":"'C2C'!E209","v":338541902},{"$f":"'C2C'!F209","v":32289923.829999998},{"$f":"'C2C'!G209","v":178896107.06},{"$f":"'C2C'!H209","v":169728196.92999998},9167910.130000025,5.4015244937652244E-2,{"$f":"'C2C'!K209","v":338541902}]
["Environmental protection",null,{"$f":"'C2C'!C214","v":14072658.819999998},{"$f":"'C2C'!D214","v":7855986},{"$f":"'C2C'!E214","v":8010986},{"$f":"'C2C'!F214","v":468146.44},{"$f":"'C2C'!G214","v":1996193.09},{"$f":"'C2C'!H214","v":3995510.5},-1999317.41,-0.5003909788248585,{"$f":"'C2C'!K214","v":8010986}]
["Trading services",null,{"$f":"SUM(C44:C47)","v":2381367074.3499999},{"$f":"SUM(D44:D47)","v":2203503211},2181894098,143408456.36000001,1000548952.1099999,1095704755.6399999,-95155803.530000061,-8.6844383069615921E-2,{"$f":"SUM(K44:K47)","v":2181894098}]
["Energy sources",null,{"$f":"'C2C'!C222","v":1304655569.6900001},{"$f":"'C2C'!D222","v":1395444253},{"$f":"'C2C'!E222","v":1392044253},{"$f":"'C2C'!F222","v":85453245.060000002},{"$f":"'C2C'!G222","v":683045899.06999993},{"$f":"'C2C'!H222","v":696176899.60000002},-13131000.530000091,-1.8861586096213082E-2,{"$f":"'C2C'!K222","v":1392044253}]
["Water management",null,{"$f":"'C2C'!C226","v":466111438.24000001},{"$f":"'C2C'!D226","v":370756032},{"$f":"'C2C'!E226","v":347311539},{"$f":"'C2C'!F226","v":20322687.560000002},{"$f":"'C2C'!G226","v":153651326.80000001},{"$f":"'C2C'!H226","v":178901380.91},-25250054.109999985,-0.14113951486323373,{"$f":"'C2C'!K226","v":347311539}]
["Waste water management",null,{"$f":"'C2C'!C230","v":182755342.09},{"$f":"'C2C'!D230","v":116582805},{"$f":"'C2C'!E230","v":159883573},{"$f":"'C2C'!F230","v":12005271.279999999},{"$f":"'C2C'!G230","v":56196382.650000006},{"$f":"'C2C'!H230","v":77633295.900000006},-21436913.25,-0.27613040257382654,{"$f":"'C2C'!K230","v":159883573}]
["Waste management",null,{"$f":"'C2C'!C235","v":427844724.33000004},{"$f":"'C2C'!D235","v":320720121},{"$f":"'C2C'!E235","v":282654733},{"$f":"'C2C'!F235","v":25627252.460000001},{"$f":"'C2C'!G235","v":107655343.59},{"$f":"'C2C'!H235","v":142993179.22999999},-35337835.639999986,-0.24712951925602128,{"$f":"'C2C'!K235","v":282654733}]
["Other",null,{"$f":"'C2C'!C240","v":29784911.91},{"$f":"'C2C'!D240","v":27651725},{"$f":"'C2C'!E240","v":35908328},{"$f":"'C2C'!F240","v":2586940.59},{"$f":"'C2C'!G240","v":15759078.670000002},{"$f":"'C2C'!H240","v":17046462.469999999},-1287383.799999997,-7.5522050528997353E-2,{"$f":"'C2C'!K240","v":35908328}]
["Total Expenditure - Functional",3,{"$f":"C29+C33+C39+C43+C48","v":4200679337.1899996},{"$f":"D29+D33+D39+D43+D48","v":3728953527},3728954156,271063360.95999998,1767105550.5099998,1864481280.4999998,-97375729.990000024,-5.222671367549836E-2,{"$f":"K29+K33+K39+K43+K48","v":3728954156}]
["Surplus/ (Deficit) for the year",null,{"$f":"C26-C49","v":-393213077.60999966},654599086,654598457,245548047.68000001,335222252.9800005,327294521.50000024,{"$f":"I26-I49","v":7927731.4800000936},{"$f":"IF(I50=0,\"\",I50/H50)","v":2.4222010938854312E-2},{"$f":"K26-K49","v":654598457}]
[{"$f":"head27a","v":"References"}]
["1. Government Finance Statistics Functions and Sub-functions are standardised to assist the compilation of national and international accounts for comparison purposes"]
["2. Total Revenue by functional classification must reconcile to Total Operating Revenue shown in the Financial Performance Statement"]
["3. Total Expenditure by functional classification must reconcile to total operating expenditure shown in 'Financial Performance Statement'"]
["4. All amounts must be classified under a functional classification (modified GFS). The GFS function 'Other' is only for Abbatoirs, Air Transport, Licensing and Regulation, Markets and Tourism - and if used must be supported by footnotes. Nothing else may be placed under 'Other'. Assign associate share to relevant classification"]

{"sheet":"C2C","index":8,"n_rows":257,"n_cols":11,"rows_kept":257,"cut":false,"hidden":false,"merged":[[252,0,252,10],[0,0,0,10],[1,0,2,0],[1,1,2,1]]}
[{"$f":"muni& \" - \"&S71A& \" - \"&date","v":"MP326 City of Mbombela - Table C2 Monthly Budget Statement - Financial Performance (functional classification) - Mid-Year Assessment"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2021/22"},{"$f":"Head2","v":"Budget Year 2022/23"}]
[null,null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head38","v":"Monthly actual"},{"$f":"Head39","v":"YearTD actual"},{"$f":"Head40","v":"YearTD budget"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head8","v":"Full Year Forecast"}]
["R thousands",1,null,null,null,null,null,null,null,"%"]
["Revenue - Functional"]
["Municipal governance and administration",null,{"$f":"C7+C10+C24","v":957685315.76999998},1116521003,1116521003,74477766.879999995,585487808.20000005,558260322,{"$f":"G6-H6","v":27227486.200000048},{"$f":"IF(I6=0,\"\",I6/H6)","v":4.8772024675613694E-2},{"$f":"K7+K10+K24","v":1116521003}]
["Executive and council",null,{"$f":"SUM(C8:C9)","v":1825853.69},{"$f":"SUM(D8:D9)","v":1157282},1157282,6030.74,18929.95,578616,{"$f":"G7-H7","v":-559686.05000000005},{"$f":"IF(I7=0,\"\",I7/H7)","v":-0.96728408823814072},1157282]
["Mayor and Council",null,1751614.81,799534,799534,0,-17349.490000000002,399762,-417111.49,-1.0433995477308999,799534]
["Municipal Manager, Town Secretary and Chief Executive",null,74238.880000000005,357748,357748,6030.74,36279.440000000002,178854,-142574.56,-0.79715611616178561,357748]
["Finance and administration",null,{"$f":"SUM(C11:C23)","v":955859462.07999992},1115363563,1115363563,74471736.140000001,585468878.25,557681628,27787250.25,4.9826368406025383E-2,{"$f":"SUM(K11:K23)","v":1115363563}]
["Administrative and Corporate Support",null,336722.2,780520,780520,27261.94,163096.64000000001,390246,-227149.36,-0.58206710638930315,780520]
["Asset Management",null,0,0,0,0,0,0,0,"",0]
["Finance",null,203909653.91,290857189,290857189,5909321.5999999996,176698187.87,145428510,31269677.870000005,0.21501752214885517,290857189]
["Fleet Management",null,0,0,0,0,0,0,0,"",0]
["Human Resources",null,172093.13,25443,25443,-32405.1,985613.62,12720,972893.62,76.48534748427673,25443]
["Information Technology",null,0,0,0,0,0,0,0,"",0]
["Legal Services",null,0,0,0,0,0,0,0,"",0]
["Marketing, Customer Relations, Publicity and Media Co-ordination",null,0,0,0,0,0,0,0,"",0]
["Property Services",null,7394955.3099999996,4074399,4074399,391474.11,2199769.81,2037174,162595.81000000006,7.9814394843052222E-2,4074399]
["Risk Management",null,null,null,null,null,null,null,0,""]
["Security Services",null,0,17593,17593,0,0,8796,-8796,-1,17593]
["Supply Chain Management ",null,0,0,0,0,0,0,0,"",0]
["Valuation Service",null,744046037.52999997,819608419,819608419,68176083.590000004,405422210.31,409804182,-4381971.6899999976,-1.0692842783141724E-2,819608419]
["Internal audit",null,{"$f":"SUM(C25:C25)","v":0},158,158,0,0,78,-78,-1,{"$f":"SUM(K25:K25)","v":158}]
["Governance Function",null,0,158,158,0,0,78,-78,-1,158]
["Community and public safety",null,{"$f":"C27+C49+C55+C64+C67","v":47271154.210000001},{"$f":"D27+D49+D55+D64+D67","v":12504924},12504924,265183.83999999997,2644991.58,6252390,-3607398.42,-0.57696311650424881,12504924]
["Community and social services",null,{"$f":"SUM(C28:C48)","v":7679389.9799999995},1355768,1355768,147951.69,1043669.01,677862,365807.01,0.53964820273152947,{"$f":"SUM(K28:K48)","v":1355768}]
["Aged Care",null,null,null,null,null,null,null,0,""]
["Agricultural",null,null,null,null,null,null,null,0,""]
["Animal Care and Diseases",null,null,null,null,null,null,null,0,""]
["Cemeteries, Funeral Parlours and Crematoriums",null,1551230.74,712872,712872,113434.91,700780.14,356424,344356.14,0.96614184230018185,712872]
["Child Care Facilities",null,null,null,null,null,null,null,0,""]
["Community Halls and Facilities",null,0,0,0,0,0,0,0,"",0]
["Consumer Protection",null,null,null,null,null,null,null,0,""]
["Cultural Matters",null,0,0,0,0,0,0,0,"",0]
["Disaster Management",null,0,0,0,0,0,0,0,"",0]
["Education",null,null,null,null,null,null,null,0,""]
["Indigenous and Customary Law",null,null,null,null,null,null,null,0,""]
["Industrial Promotion",null,null,null,null,null,null,null,0,""]
["Language Policy",null,null,null,null,null,null,null,0,""]
["Libraries and Archives",null,5902229.4699999997,154195,154195,17047.05,157153.67000000001,77088,80065.670000000013,1.0386268939393941,154195]
["Literacy Programmes",null,null,null,null,null,null,null,0,""]
["Media Services",null,null,null,null,null,null,null,0,""]
["Museums and Art Galleries",null,225929.77,488701,488701,17469.73,185735.2,244350,-58614.799999999988,-0.23988049928381416,488701]
["Population Development",null,null,null,null,null,null,null,0,""]
["Provincial Cultural Matters",null,null,null,null,null,null,null,0,""]
["Theatres",null,null,null,null,null,null,null,0,""]
["Zoo's",null,null,null,null,null,null,null,0,""]
["Sport and recreation",null,{"$f":"SUM(C50:C54)","v":37187961.660000004},{"$f":"SUM(D50:D54)","v":266020},266020,14503.46,115129.47,132978,-17848.53,-0.13422167576591615,266020]
["Beaches and Jetties ",null,null,null,null,null,null,null,0,""]
["Casinos, Racing, Gambling, Wagering",null,null,null,null,null,null,null,0,""]
["Community Parks (including Nurseries)",null,0,64684,64684,0,0,32340,-32340,-1,64684]
["Recreational Facilities",null,195345.77,126089,126089,14503.46,115129.47,63024,52105.47,0.82675599771515618,126089]
["Sports Grounds and Stadiums",null,36992615.890000001,75247,75247,0,0,37614,-37614,-1,75247]
["Public safety",null,{"$f":"SUM(C56:C63)","v":2403802.5699999998},{"$f":"SUM(D56:D63)","v":10883136},10883136,102728.68999999999,1486193.1,5441550,-3955356.9,-0.72688055792926642,10883136]
["Civil Defence",null,null,null,null,null,null,null,0,""]
["Cleansing",null,null,null,null,null,null,null,0,""]
["Control of Public Nuisances",null,null,null,null,null,null,null,{"$f":"G58-H58","v":0},{"$f":"IF(I58=0,\"\",I58/H58)","v":""}]
["Fencing and Fences ",null,null,null,null,null,null,null,0,""]
["Fire Fighting and Protection",null,141316.38,124961,124961,5375.65,77422.36,62478,14944.36,0.23919395627260798,124961]
["Licensing and Control of Animals",null,null,null,null,null,null,null,{"$f":"G61-H61","v":0},{"$f":"IF(I61=0,\"\",I61/H61)","v":""}]
["Police Forces, Traffic and Street Parking Control",null,2262486.19,10758175,10758175,97353.04,1408770.74,5379072,{"$f":"G62-H62","v":-3970301.26},{"$f":"IF(I62=0,\"\",I62/H62)","v":-0.73810152754973346},10758175]
["Pounds",null,null,null,null,null,null,null,0,""]
["Housing",null,{"$f":"SUM(C65:C66)","v":0},0,0,0,0,0,{"$f":"G64-H64","v":0},{"$f":"IF(I64=0,\"\",I64/H64)","v":""},{"$f":"SUM(K65:K66)","v":0}]
["Housing",null,0,0,0,0,0,0,{"$f":"G65-H65","v":0},{"$f":"IF(I65=0,\"\",I65/H65)","v":""},0]
["Informal Settlements",null,null,null,null,null,null,null,{"$f":"G66-H66","v":0},{"$f":"IF(I66=0,\"\",I66/H66)","v":""}]
["Health",null,{"$f":"SUM(C68:C74)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K68:K74)","v":0}]
["Ambulance",null,null,null,null,null,null,null,0,""]
["Health Services",null,null,null,null,null,null,null,0,""]
["Laboratory Services",null,null,null,null,null,null,null,{"$f":"G70-H70","v":0},{"$f":"IF(I70=0,\"\",I70/H70)","v":""}]
["Food Control",null,null,null,null,null,null,null,{"$f":"G71-H71","v":0},{"$f":"IF(I71=0,\"\",I71/H71)","v":""}]
["Health Surveillance and Prevention of Communicable Diseases including immunizations",null,null,null,null,null,null,null,0,""]
["Vector Control",null,null,null,null,null,null,null,0,""]
["Chemical Safety",null,null,null,null,null,null,null,0,""]
["Economic and environmental services",null,{"$f":"C76+C87+C92","v":441532593.45000005},461588097,461588097,18500899.420000002,128340167.11,230794002,-102453834.89,-0.44391896670694242,{"$f":"K76+K87+K92","v":461588097}]
["Planning and development",null,{"$f":"SUM(C77:C86)","v":391044261.98000002},401915874,401915874,16252456.42,113229650.28,200957898,-87728247.719999999,-0.43655038489703946,{"$f":"SUM(K77:K86)","v":401915874}]
["Billboards",null,null,null,null,null,null,null,{"$f":"G77-H77","v":0},{"$f":"IF(I77=0,\"\",I77/H77)","v":""}]
["Corporate Wide Strategic Planning (IDPs, LEDs)",null,7036000.1399999997,8555000,8555000,928308,8582876.4600000009,4277496,4305380.4600000009,1.0065188745939215,8555000]
["Central City Improvement District",null,null,null,null,null,null,null,0,""]
["Development Facilitation",null,null,null,null,null,null,null,{"$f":"G80-H80","v":0},{"$f":"IF(I80=0,\"\",I80/H80)","v":""}]
["Economic Development/Planning",null,17913.05,53485,53485,0,0,26742,{"$f":"G81-H81","v":-26742},{"$f":"IF(I81=0,\"\",I81/H81)","v":-1},53485]
["Regional Planning and Development",null,null,null,null,null,null,null,{"$f":"G82-H82","v":0},{"$f":"IF(I82=0,\"\",I82/H82)","v":""}]
["Town Planning, Building Regulations and Enforcement, and City Engineer",null,15120300.050000001,7945389,7945389,334525.42,3909996.27,3972666,{"$f":"G83-H83","v":-62669.729999999981},{"$f":"IF(I83=0,\"\",I83/H83)","v":-1.5775232551641639E-2},7945389]
["Project Management Unit",null,368870048.74000001,385362000,385362000,14989623,100736777.55,192680994,-91944216.450000003,-0.47718363156254012,385362000]
["Provincial Planning",null,null,null,null,null,null,null,0,""]
["Support to Local Municipalities",null,null,null,null,null,null,null,0,""]
["Road transport",null,{"$f":"SUM(C88:C91)","v":50488331.469999999},59671906,59671906,2248443,15110516.83,29835948,-14725431.17,-0.4935466159814999,{"$f":"SUM(K88:K91)","v":59671906}]
["Public Transport",null,0,0,0,0,0,0,0,"",0]
["Road and Traffic Regulation",null,0,59671906,59671906,0,0,29835948,-29835948,-1,59671906]
["Roads",null,50488331.469999999,0,0,2248443,15110516.83,0,15110516.83,{"$error":"#DIV/0!"},0]
["Taxi Ranks",null,null,null,null,null,null,null,0,""]
["Environmental protection",null,{"$f":"SUM(C93:C98)","v":0},{"$f":"SUM(D93:D98)","v":317},317,0,0,156,-156,-1,317]
["Biodiversity and Landscape",null,null,null,null,null,null,null,0,""]
["Coastal Protection",null,null,null,null,null,null,null,0,""]
["Indigenous Forests",null,null,null,null,null,null,null,{"$f":"G95-H95","v":0},{"$f":"IF(I95=0,\"\",I95/H95)","v":""}]
["Nature Conservation",null,null,null,null,null,null,null,{"$f":"G96-H96","v":0},{"$f":"IF(I96=0,\"\",I96/H96)","v":""}]
["Pollution Control",null,0,317,317,0,0,156,-156,-1,317]
["Soil Conservation",null,null,null,null,null,null,null,0,""]
["Trading services",null,{"$f":"C100+C104+C108+C113","v":2360977196.1500001},{"$f":"D100+D104+D108+D113","v":2792938589},2792938589,423367558.5,1385854836.6000001,1396469088,-10614251.399999976,-7.6007779128154799E-3,{"$f":"K100+K104+K108+K113","v":2792938589}]
["Energy sources",null,{"$f":"SUM(C101:C103)","v":1479334469.5},{"$f":"SUM(D101:D103)","v":1774347894},1774347894,103425388.34999999,695707010.14999998,887173854,-191466843.85000002,-0.21581659895265581,1774347894]
["Electricity ",null,1479334469.5999999,1774347894,1774347894,103425388.34999999,695707010.14999998,887173854,-191466843.85000002,-0.21581659895265581,1774347894]
["Street Lighting and Signal Systems",null,0,0,0,0,0,0,{"$f":"G102-H102","v":0},{"$f":"IF(I102=0,\"\",I102/H102)","v":""},0]
["Nonelectric Energy",null,-0.1,0,0,0,0,0,0,"",0]
["Water management",null,{"$f":"SUM(C105:C107)","v":393505252.54000002},{"$f":"SUM(D105:D107)","v":478253619},478253619,249906685.84999999,385839527.89000005,239126772,146712755.89000005,0.61353546766398892,478253619]
["Water Treatment",null,52656265.939999998,71656111,71656111,4714866.13,29869081.23,35828052,-5958970.7699999996,-0.16632137214716555,71656111]
["Water Distribution",null,340848986.60000002,406597508,406597508,245191819.72,355970446.66000003,203298720,{"$f":"G106-H106","v":152671726.66000003},{"$f":"IF(I106=0,\"\",I106/H106)","v":0.75097239500573354},406597508]
["Water Storage",null,0,0,0,0,0,0,0,"",0]
["Waste water management",null,{"$f":"SUM(C109:C112)","v":189426971.73000002},{"$f":"SUM(D109:D112)","v":216846049},216846049,57421998.93,67702768.629999995,108422994,-40720225.370000005,-0.37556816933131365,216846049]
["Public Toilets",null,null,null,null,null,null,null,0,""]
["Sewerage",null,178862245.59,203884740,203884740,56500566.539999999,62362441.229999997,101942346,-39579904.770000003,-0.38825773903614108,203884740]
["Storm Water Management",null,0,0,0,0,0,0,{"$f":"G111-H111","v":0},{"$f":"IF(I111=0,\"\",I111/H111)","v":""},0]
["Waste Water Treatment",null,10564726.140000001,12961309,12961309,921432.39,5340327.4000000004,6480648,-1140320.5999999996,-0.17595780545402245,12961309]
["Waste management",null,{"$f":"SUM(C114:C117)","v":298710502.38},323491027,323491027,12613485.369999999,236605529.93000001,161745468,74860061.930000007,0.46282633359470698,{"$f":"SUM(K114:K117)","v":323491027}]
["Recycling",null,null,null,null,null,null,null,{"$f":"G114-H114","v":0},{"$f":"IF(I114=0,\"\",I114/H114)","v":""}]
["Solid Waste Disposal (Landfill Sites)",null,16445717,0,0,0,0,0,{"$f":"G115-H115","v":0},{"$f":"IF(I115=0,\"\",I115/H115)","v":""},0]
["Solid Waste Removal",null,282264785.38,323491027,323491027,12613485.369999999,236605529.93000001,161745468,74860061.930000007,0.46282633359470698,323491027]
["Street Cleaning",null,null,null,null,null,null,null,{"$f":"G117-H117","v":0},{"$f":"IF(I117=0,\"\",I117/H117)","v":""}]
["Other",null,{"$f":"SUM(C119:C124)","v":0},{"$f":"SUM(D119:D124)","v":0},0,0,0,0,0,"",0]
["Abattoirs",null,null,null,null,null,null,null,0,""]
["Air Transport",null,null,null,null,null,null,null,0,""]
["Forestry ",null,null,null,null,null,null,null,{"$f":"G121-H121","v":0},{"$f":"IF(I121=0,\"\",I121/H121)","v":""}]
["Licensing and Regulation",null,0,0,0,0,0,0,0,"",0]
["Markets",null,null,null,null,null,null,null,0,""]
["Tourism",null,0,0,0,0,0,0,{"$f":"G124-H124","v":0},{"$f":"IF(I124=0,\"\",I124/H124)","v":""},0]
[{"$f":"\"Total \"&A5","v":"Total Revenue - Functional"},2,{"$f":"C6+C26+C75+C99+C118","v":3807466259.5799999},4383552613,4383552613,516611408.63999999,2102327803.4900002,2191775802,{"$f":"G125-H125","v":-89447998.509999752},{"$f":"IF(I125=0,\"\",I125/H125)","v":-4.0810742790562002E-2},{"$f":"K6+K26+K75+K99+K118","v":4383552613}]
[]
["Expenditure - Functional"]
[{"$f":"A6","v":"Municipal governance and administration"},null,{"$f":"C129+C132+C146","v":960031037.03000009},700664712,716771802,58298635.729999997,353375161.77999997,355025077.71999997,{"$f":"G128-H128","v":-1649915.9399999976},{"$f":"IF(I128=0,\"\",I128/H128)","v":-4.647322241560772E-3},{"$f":"K129+K132+K146","v":716771802}]
["Executive and council",null,{"$f":"SUM(C130:C131)","v":148811602.97999999},145793601,151266706,11888998.359999999,69435123.849999994,75203998.019999996,-5768874.1700000018,-7.6709673978580348E-2,151266706]
["Mayor and Council",null,94748600.579999998,99923221,104424365,8856343.3399999999,50969741.329999998,51872749.75,-903008.42000000179,-1.7408146364941871E-2,104424365]
["Municipal Manager, Town Secretary and Chief Executive",null,54063002.399999999,45870380,46842341,3032655.02,18465382.52,23331248.27,-4865865.75,-0.20855574008256866,46842341]
["Finance and administration",null,{"$f":"SUM(C133:C145)","v":797028607.4000001},537444478,547893463,44670279.469999999,276571516.91999996,271018973.74000001,5552543.1799999475,2.0487654806510845E-2,{"$f":"SUM(K133:K145)","v":547893463}]
["Administrative and Corporate Support",null,77505438.189999998,38235271,38345469,2497881.5699999998,17655488.390000001,19083578.32,-1428089.9299999997,-7.4833446120706346E-2,38345469]
["Asset Management",null,49544179.119999997,53223297,56713297,5329614.55,20004622.899999999,27512984.370000001,-7508361.4700000025,-0.27290247284795016,56713297]
["Finance",null,315085068.22000003,214784737,214327587,14222427.02,101159935.84999999,106768001.63,-5608065.7800000012,-5.2525716454209913E-2,214327587]
["Fleet Management",null,0,0,0,0,0,0,0,"",0]
["Human Resources",null,105277611.56999999,56927167,60643669,5018972.5999999996,29855074.420000002,29969392.789999999,-114318.36999999732,-3.814504044210811E-3,60643669]
["Information Technology",null,39171364.399999999,27162181,27330016,1569538.74,13316492.539999999,13663526.25,-347033.71000000089,-2.5398546733132004E-2,27330016]
["Legal Services",null,23013221.109999999,8314144,21988214,1110104.75,7780904.4000000004,9760581.4600000009,-1979677.0600000005,-0.20282368095722039,21988214]
["Marketing, Customer Relations, Publicity and Media Co-ordination",null,15801744.720000001,15860769,15860769,1323192.72,7825243.6500000004,7930428,-105184.34999999963,-1.3263388810793015E-2,15860769]
["Property Services",null,13372932.060000001,13836198,13836198,735030.83,4450231.67,6918138,-2467906.33,-0.35672984985266265,13836198]
["Risk Management",null,35620801.979999997,14732282,4399812,3081754.78,18617926.010000002,2196625.62,16421300.390000001,7.4756937370146854,4399812]
["Security Services",null,84995613.969999999,53946711,53946711,6956905.6600000001,36207258.219999999,26973414,9233844.2199999988,0.3423313126028466,53946711]
["Supply Chain Management ",null,26394259.359999999,25349666,25349666,1981300.57,12033036.67,12674886,-641849.33000000007,-5.0639455849938224E-2,25349666]
["Valuation Service",null,11246372.699999999,15072055,15152055,843555.68,7665302.2000000002,7567417.2999999998,97884.900000000373,1.2935047205603473E-2,15152055]
["Internal audit",null,{"$f":"SUM(C147:C147)","v":14190826.65},17426633,17611633,1739357.9,7368521.0099999998,8802105.9600000009,-1433584.9500000011,-0.16286840405179592,{"$f":"SUM(K147:K147)","v":17611633}]
["Governance Function",null,14190826.65,17426633,17611633,1739357.9,7368521.0099999998,8802105.9600000009,-1433584.9500000011,-0.16286840405179592,17611633]
["Community and public safety",null,{"$f":"C149+C171+C177+C186+C189","v":389750033.92000002},297561677,304783322,26598801.059999999,171384072.53999999,150681842.07999998,20702230.460000008,0.13739034627018154,{"$f":"K149+K171+K177+K186+K189","v":304783322}]
["Community and social services",null,{"$f":"SUM(C150:C170)","v":89881312.270000011},52267023,56085508,5800683.8999999994,32134822.420000002,27049295.869999997,5085526.5500000045,0.18800957239113542,{"$f":"SUM(K150:K170)","v":56085508}]
["Aged Care",null,null,null,null,null,null,null,0,""]
["Agricultural",null,null,null,null,null,null,null,0,""]
["Animal Care and Diseases",null,null,null,null,null,null,null,0,""]
["Cemeteries, Funeral Parlours and Crematoriums",null,22311521.93,12473300,15964290,1294413.3600000001,5934223.5700000003,7001512.21,-1067288.6399999997,-0.15243687477622775,15964290]
["Child Care Facilities",null,null,null,null,null,null,null,0,""]
["Community Halls and Facilities",null,10341929.77,12131752,12278247,966441.1,5502127.9699999997,6129107.9199999999,-626979.95000000019,-0.1022954658628364,12278247]
["Consumer Protection",null,null,null,null,null,null,null,0,""]
["Cultural Matters",null,0,0,0,0,0,0,{"$f":"G157-H157","v":0},{"$f":"IF(I157=0,\"\",I157/H157)","v":""},0]
["Disaster Management",null,6623441.8300000001,6137759,6318759,665182.21,3615709.37,3156439.74,{"$f":"G158-H158","v":459269.62999999989},{"$f":"IF(I158=0,\"\",I158/H158)","v":0.14550242292919549},6318759]
["Education",null,null,null,null,null,null,null,{"$f":"G159-H159","v":0},{"$f":"IF(I159=0,\"\",I159/H159)","v":""}]
["Indigenous and Customary Law",null,null,null,null,null,null,null,0,""]
["Industrial Promotion",null,null,null,null,null,null,null,0,""]
["Language Policy",null,null,null,null,null,null,null,0,""]
["Libraries and Archives",null,19241513.09,18808210,18808210,2753275.8,16035448.439999999,9404172,6631276.4399999995,0.70514197741172746,18808210]
["Literacy Programmes",null,null,null,null,null,null,null,0,""]
["Media Services",null,null,null,null,null,null,null,0,""]
["Museums and Art Galleries",null,31362905.649999999,2716002,2716002,121371.43,1047313.07,1358064,-310750.93000000005,-0.22881906154643672,2716002]
["Population Development",null,null,null,null,null,null,null,0,""]
["Provincial Cultural Matters",null,null,null,null,null,null,null,0,""]
["Theatres",null,null,null,null,null,null,null,0,""]
["Zoo's",null,null,null,null,null,null,null,0,""]
["Sport and recreation",null,{"$f":"SUM(C172:C176)","v":136296915.51999998},95364708,97971868,7475624.9699999997,51717265.019999996,48417737.070000008,3299527.9499999881,6.8147091327909262E-2,97971868]
["Beaches and Jetties ",null,null,null,null,null,null,null,0,""]
["Casinos, Racing, Gambling, Wagering",null,null,null,null,null,null,null,0,""]
["Community Parks (including Nurseries)",null,70165364.189999998,59090321,60279331,4531383.09,25751698.170000002,29754691.510000002,-4002993.34,-0.13453318239426773,60279331]
["Recreational Facilities",null,21467313.75,17093082,17093082,1407817.51,8553328.8699999992,8546592,6736.8699999991804,7.882522062594284E-4,17093082]
["Sports Grounds and Stadiums",null,44664237.579999998,19181305,20599455,1536424.37,17412237.98,10116453.560000001,7295784.4199999999,0.72118004365158173,20599455]
["Public safety",null,{"$f":"SUM(C178:C185)","v":150839592.82999998},137640188,138324188,12468200,72172837.159999996,69031263.969999999,3141573.1899999976,4.5509425864855672E-2,138324188]
["Civil Defence",null,null,null,null,null,null,null,0,""]
["Cleansing",null,null,null,null,null,null,null,0,""]
["Control of Public Nuisances",null,null,null,null,null,null,null,{"$f":"G180-H180","v":0},{"$f":"IF(I180=0,\"\",I180/H180)","v":""}]
["Fencing and Fences ",null,null,null,null,null,null,null,0,""]
["Fire Fighting and Protection",null,55409555.049999997,51443199,51443199,4364598.4400000004,26411034.620000001,25721670,689364.62000000104,2.6800927778017566E-2,51443199]
["Licensing and Control of Animals",null,null,null,null,null,null,null,{"$f":"G183-H183","v":0},{"$f":"IF(I183=0,\"\",I183/H183)","v":""}]
["Police Forces, Traffic and Street Parking Control",null,95430037.780000001,86196989,86880989,8103601.5599999996,45761802.539999999,43309593.969999999,{"$f":"G184-H184","v":2452208.5700000003},{"$f":"IF(I184=0,\"\",I184/H184)","v":5.66204470006949E-2},86880989]
["Pounds",null,null,null,null,null,null,null,0,""]
["Housing",null,{"$f":"SUM(C187:C188)","v":12732213.300000001},12289758,12401758,854292.19,15359147.939999999,6183545.1699999999,{"$f":"G186-H186","v":9175602.7699999996},{"$f":"IF(I186=0,\"\",I186/H186)","v":1.4838741397922059},{"$f":"SUM(K187:K188)","v":12401758}]
["Housing",null,12732213.300000001,12289758,12401758,854292.19,15359147.939999999,6183545.1699999999,{"$f":"G187-H187","v":9175602.7699999996},{"$f":"IF(I187=0,\"\",I187/H187)","v":1.4838741397922059},12401758]
["Informal Settlements",null,null,null,null,null,null,null,{"$f":"G188-H188","v":0},{"$f":"IF(I188=0,\"\",I188/H188)","v":""}]
["Health",null,{"$f":"SUM(C190:C196)","v":0},0,0,0,0,0,0,"",0]
["Ambulance",null,null,null,null,null,null,null,0,""]
["Health Services",null,null,null,null,null,null,null,0,""]
[{"$f":"A70","v":"Laboratory Services"},null,null,null,null,null,null,null,0,""]
["Food Control",null,null,null,null,null,null,null,{"$f":"G193-H193","v":0},{"$f":"IF(I193=0,\"\",I193/H193)","v":""}]
["Health Surveillance and Prevention of Communicable Diseases including immunizations",null,null,null,null,null,null,null,{"$f":"G194-H194","v":0},{"$f":"IF(I194=0,\"\",I194/H194)","v":""}]
["Vector Control",null,null,null,null,null,null,null,0,""]
["Chemical Safety",null,null,null,null,null,null,null,0,""]
["Economic and environmental services",null,{"$f":"C198+C209+C214","v":439746279.98000002},499572202,489596606,40170527.219999999,226038285.41,246023142.58999997,-19984857.179999977,-8.1231614918865339E-2,{"$f":"K198+K209+K214","v":489596606}]
["Planning and development",null,{"$f":"SUM(C199:C208)","v":110054803.23999999},150317309,143043718,7412456.9500000002,45145985.260000005,72299435.159999996,-27153449.899999991,-0.37556932277422223,143043718]
["Billboards",null,null,null,null,null,null,null,0,""]
["Corporate Wide Strategic Planning (IDPs, LEDs)",null,33180494.059999999,37157652,37216210,2905223.16,16611623.390000001,18616228.309999999,-2004604.9199999981,-0.10768050792131686,37216210]
["Central City Improvement District",null,null,null,null,null,null,null,0,""]
["Development Facilitation",null,2500,8170,23170,0,0,10904.15,{"$f":"G202-H202","v":-10904.15},{"$f":"IF(I202=0,\"\",I202/H202)","v":-1},23170]
["Economic Development/Planning",null,8834458.1500000004,23582714,15992714,709865.41,4633299.3,8767722.1699999999,{"$f":"G203-H203","v":-4134422.87},{"$f":"IF(I203=0,\"\",I203/H203)","v":-0.47155039699438833},15992714]
["Regional Planning and Development",null,205002,123376,123376,0,54148.04,61698,{"$f":"G204-H204","v":-7549.9599999999991},{"$f":"IF(I204=0,\"\",I204/H204)","v":-0.12236960679438554},123376]
["Town Planning, Building Regulations and Enforcement, and City Engineer",null,45973143.829999998,60632144,60874995,2780424.25,17830315.5,30436222.530000001,{"$f":"G205-H205","v":-12605907.030000001},{"$f":"IF(I205=0,\"\",I205/H205)","v":-0.41417449282921909},60874995]
["Project Management Unit",null,21859205.199999999,28813253,28813253,1016944.13,6016599.0300000003,14406660,{"$f":"G206-H206","v":-8390060.9699999988},{"$f":"IF(I206=0,\"\",I206/H206)","v":-0.58237377504570798},28813253]
["Provincial Planning",null,null,null,null,null,null,null,0,""]
["Support to Local Municipalities",null,null,null,null,null,null,null,0,""]
["Road transport",null,{"$f":"SUM(C210:C213)","v":315618817.92000002},341398907,338541902,32289923.829999998,178896107.06,169728196.92999998,9167910.130000025,5.4015244937652244E-2,{"$f":"SUM(K210:K213)","v":338541902}]
["Public Transport",null,9015383.5500000007,3449120,3449120,274962.26,1679719.42,1724598,-44878.580000000075,-2.602263252073821E-2,3449120]
["Road and Traffic Regulation",null,14564230.949999999,34503705,34327750,908882.14,6112688.6200000001,17163948.539999999,{"$f":"G211-H211","v":-11051259.919999998},{"$f":"IF(I211=0,\"\",I211/H211)","v":-0.64386466169165046},34327750]
["Roads",null,292039203.42000002,303446082,300765032,31106079.43,171103699.02000001,150839650.38999999,20264048.630000025,0.1343416573666591,300765032]
["Taxi Ranks",null,null,null,null,null,null,null,0,""]
["Environmental protection",null,{"$f":"SUM(C215:C220)","v":14072658.819999998},7855986,8010986,468146.44,1996193.09,3995510.5,-1999317.41,-0.5003909788248585,8010986]
["Biodiversity and Landscape",null,null,null,null,null,null,null,0,""]
["Coastal Protection",null,null,null,null,null,null,null,0,""]
["Indigenous Forests",null,null,null,null,null,null,null,0,""]
["Nature Conservation",null,59010.2,57620,0,0,0,2.04,{"$f":"G218-H218","v":-2.04},{"$f":"IF(I218=0,\"\",I218/H218)","v":-1},0]
["Pollution Control",null,14013648.619999999,7798366,8010986,468146.44,1996193.09,3995508.46,{"$f":"G219-H219","v":-1999315.3699999999},{"$f":"IF(I219=0,\"\",I219/H219)","v":-0.50039072373782434},8010986]
["Soil Conservation",null,0,0,0,0,0,0,0,"",0]
["Trading services",null,{"$f":"C222+C226+C230+C235","v":2381367074.3499999},{"$f":"D222+D226+D230+D235","v":2203503211},2181894098,143408456.36000001,1000548952.1099999,1095704755.6399999,-95155803.530000061,-8.6844383069615921E-2,{"$f":"K222+K226+K230+K235","v":2181894098}]
["Energy sources",null,{"$f":"SUM(C223:C225)","v":1304655569.6900001},1395444253,1392044253,85453245.060000002,683045899.06999993,696176899.60000002,-13131000.530000091,-1.8861586096213082E-2,1392044253]
["Electricity ",null,1281238662.54,1336022860,1334772860,84443250.629999995,665990408.61000001,667003629.60000002,-1013220.9900000095,-1.5190636827683156E-3,1334772860]
["Street Lighting and Signal Systems",null,21433569.25,57679913,55529913,783753.4,15651517.529999999,28302502,{"$f":"G224-H224","v":-12650984.470000001},{"$f":"IF(I224=0,\"\",I224/H224)","v":-0.44699173486499533},55529913]
["Nonelectric Energy",null,1983337.9,1741480,1741480,226241.03,1403972.93,870768,533204.92999999993,0.61233868263418034,1741480]
["Water management",null,{"$f":"SUM(C227:C229)","v":466111438.24000001},370756032,347311539,20322687.560000002,153651326.80000001,178901380.91,-25250054.109999985,-0.14113951486323373,347311539]
["Water Treatment",null,92847955.519999996,44438122,61101522,3584952.91,37081855.469999999,29663018.52,7418836.9499999993,0.2501039112050556,61101522]
["Water Distribution",null,373263482.72000003,326317910,286210017,16737734.65,116569471.33,149238362.38999999,{"$f":"G228-H228","v":-32668891.059999987},{"$f":"IF(I228=0,\"\",I228/H228)","v":-0.21890411109328167},286210017]
["Water Storage",null,0,0,0,0,0,0,0,"",0]
["Waste water management",null,{"$f":"SUM(C231:C234)","v":182755342.09},116582805,159883573,12005271.279999999,56196382.650000006,77633295.900000006,-21436913.25,-0.27613040257382654,159883573]
["Public Toilets",null,null,null,null,null,null,null,0,""]
["Sewerage",null,21829833.420000002,7250713,7250713,58772.53,873524.56,3625362,-2751837.44,-0.75905176917505068,7250713]
["Storm Water Management",null,106033647.70999999,57913943,60718943,3162032.92,3267286.25,29891983.98,{"$f":"G233-H233","v":-26624697.73},{"$f":"IF(I233=0,\"\",I233/H233)","v":-0.89069690883729691},60718943]
["Waste Water Treatment",null,54891860.960000001,51418149,91913917,8784465.8300000001,52055571.840000004,44115949.920000002,7939621.9200000018,0.17997168675723263,91913917]
["Waste management",null,{"$f":"SUM(C236:C239)","v":427844724.33000004},320720121,282654733,25627252.460000001,107655343.59,142993179.22999999,-35337835.639999986,-0.24712951925602128,{"$f":"SUM(K236:K239)","v":282654733}]
["Recycling",null,null,null,null,null,null,null,{"$f":"G236-H236","v":0},{"$f":"IF(I236=0,\"\",I236/H236)","v":""}]
["Solid Waste Disposal (Landfill Sites)",null,139718908.78,77953968,36850030,9807021.1400000006,16753058.960000001,20416139.100000001,{"$f":"G237-H237","v":-3663080.1400000006},{"$f":"IF(I237=0,\"\",I237/H237)","v":-0.17942080635608523},36850030]
["Solid Waste Removal",null,288125815.55000001,242766153,245804703,15820231.32,90902284.629999995,122577040.13,{"$f":"G238-H238","v":-31674755.5},{"$f":"IF(I238=0,\"\",I238/H238)","v":-0.25840692079370736},245804703]
["Street Cleaning",null,null,null,null,null,null,null,0,""]
["Other",null,{"$f":"SUM(C241:C246)","v":29784911.91},27651725,35908328,2586940.59,15759078.670000002,17046462.469999999,-1287383.799999997,-7.5522050528997353E-2,35908328]
["Abattoirs",null,null,null,null,null,null,null,0,""]
["Air Transport",null,null,null,null,null,null,null,0,""]
["Forestry ",null,null,null,null,null,null,null,{"$f":"G243-H243","v":0},{"$f":"IF(I243=0,\"\",I243/H243)","v":""}]
["Licensing and Regulation",null,25408864.699999999,22929194,22958355,2189795.62,13111168.800000001,11476326.4,1634842.4000000004,0.14245345967155484,22958355]
["Markets",null,null,null,null,null,null,null,{"$f":"G245-H245","v":0},{"$f":"IF(I245=0,\"\",I245/H245)","v":""}]
["Tourism",null,4376047.21,4722531,12949973,397144.97,2647909.87,5570136.0700000003,{"$f":"G246-H246","v":-2922226.2},{"$f":"IF(I246=0,\"\",I246/H246)","v":-0.52462384460205835},12949973]
[{"$f":"\"Total \"&A127","v":"Total Expenditure - Functional"},3,{"$f":"C128+C148+C197+C221+C240","v":4200679337.1899996},3728953527,3728954156,271063360.95999998,1767105550.5099998,1864481280.4999998,-97375729.990000024,{"$f":"IF(I247=0,\"\",I247/H247)","v":-5.222671367549836E-2},{"$f":"K128+K148+K197+K221+K240","v":3728954156}]
[{"$f":"result","v":"Surplus/ (Deficit) for the year"},null,{"$f":"C125-C247","v":-393213077.60999966},654599086,654598457,245548047.68000001,335222252.9800005,327294521.50000024,{"$f":"G248-H248","v":7927731.4800002575},{"$f":"IF(I248=0,\"\",I248/H248)","v":2.4222010938854812E-2},{"$f":"K125-K247","v":654598457}]
[{"$f":"head27a","v":"References"}]
["1. Government Finance Statistics Functions and Sub-functions are standardised to assist national and international accounts and comparison"]
["2. Total Revenue by Functional Classification must reconcile to total operating revenue shown in Financial Performance (revenue and expenditure)"]
["3. Total Expenditure by Functional Classification must reconcile to total operating expenditure shown in Financial Performance (revenue and expenditure)"]
["4. All amounts must be classified under a Functional classification. The function 'Other' is only for Abbatoirs, Air Transport, Licensing and Regulation, Markets and Tourism - and if used must be supported by footnotes. Nothing else may be placed under 'Other'. Assign associate share to relevant classification"]
[]
[]
["check oprev balance",null,{"$f":"C125-'C4-FinPerf RE'!C53","v":0},{"$f":"D125-'C4-FinPerf RE'!D53","v":0},{"$f":"E125-'C4-FinPerf RE'!E53","v":0},{"$f":"F125-'C4-FinPerf RE'!F53","v":0},{"$f":"G125-'C4-FinPerf RE'!G53","v":0},{"$f":"H125-'C4-FinPerf RE'!H53","v":0},{"$f":"I125-'C4-FinPerf RE'!I53","v":-89447998.509999752},null,{"$f":"K125-'C4-FinPerf RE'!K53","v":0}]
["check opexp balance",null,{"$f":"C247-'C4-FinPerf RE'!C36","v":0},{"$f":"D247-'C4-FinPerf RE'!D36","v":0},{"$f":"E247-'C4-FinPerf RE'!E36","v":0},{"$f":"F247-'C4-FinPerf RE'!F36","v":0},{"$f":"G247-'C4-FinPerf RE'!G36","v":0},{"$f":"H247-'C4-FinPerf RE'!H36","v":0},{"$f":"I247-'C4-FinPerf RE'!I36","v":0},null,{"$f":"K247-'C4-FinPerf RE'!K36","v":0}]

{"sheet":"C3-FinPerf V","index":9,"n_rows":43,"n_cols":11,"rows_kept":43,"cut":false,"hidden":false,"merged":[[0,0,0,10],[1,1,3,1],[1,3,1,10]]}
[{"$f":"muni& \" - \"&S71C& \" - \"&date","v":"MP326 City of Mbombela - Table C3 Monthly Budget Statement - Financial Performance (revenue and expenditure by municipal vote) - Mid-Year Assessment"}]
[{"$f":"Vdesc","v":"Vote Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2021/22"},{"$f":"Head2","v":"Budget Year 2022/23"}]
[null,null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head38","v":"Monthly actual"},{"$f":"Head39","v":"YearTD actual"},{"$f":"Head40","v":"YearTD budget"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head8","v":"Full Year Forecast"}]
["R thousands",null,null,null,null,null,null,null,null,"%"]
["Revenue by Vote",1]
[{"$f":"'Org structure'!A2","v":"Vote 01 - Council"},null,{"$f":"'C3C'!C6","v":-149776.76999999999},{"$f":"'C3C'!D6","v":0},{"$f":"'C3C'!E6","v":0},{"$f":"'C3C'!F6","v":0},{"$f":"'C3C'!G6","v":-17349.490000000002},{"$f":"'C3C'!H6","v":0},{"$f":"G6-H6","v":-17349.490000000002},{"$f":"IF(I6=0,\"\",I6/H6)","v":{"$error":"#DIV/0!"}},{"$f":"'C3C'!K6","v":0}]
[{"$f":"'Org structure'!A3","v":"Vote 02 - Office Of Council"},null,{"$f":"'C3C'!C24","v":1901391.58},{"$f":"'C3C'!D24","v":0},{"$f":"'C3C'!E24","v":0},{"$f":"'C3C'!F24","v":0},{"$f":"'C3C'!G24","v":0},{"$f":"'C3C'!H24","v":0},0,"",{"$f":"'C3C'!K24","v":0}]
[{"$f":"'Org structure'!A4","v":"Vote 03 - Municipal Manager"},null,{"$f":"'C3C'!C28","v":11755695.58},{"$f":"'C3C'!D28","v":7770952},{"$f":"'C3C'!E28","v":7770952},{"$f":"'C3C'!F28","v":762607.24},{"$f":"'C3C'!G28","v":4575643.4400000004},{"$f":"'C3C'!H28","v":3885468},690175.44000000041,0.177629938015189,{"$f":"'C3C'!K28","v":7770952}]
[{"$f":"'Org structure'!A5","v":"Vote 04 - City Planning And Development Department"},null,{"$f":"'C3C'!C51","v":22533168.41},{"$f":"'C3C'!D51","v":12019788},{"$f":"'C3C'!E51","v":12019788},{"$f":"'C3C'!F51","v":725999.53},{"$f":"'C3C'!G51","v":6109766.0800000001},{"$f":"'C3C'!H51","v":6009840},99926.080000000075,1.662707825832303E-2,{"$f":"'C3C'!K51","v":12019788}]
[{"$f":"'Org structure'!A6","v":"Vote 05 - Corporate Services Department"},null,{"$f":"'C3C'!C61","v":508815.33},{"$f":"'C3C'!D61","v":1605497},{"$f":"'C3C'!E61","v":1605497},{"$f":"'C3C'!F61","v":-5143.16},{"$f":"'C3C'!G61","v":1148710.26},{"$f":"'C3C'!H61","v":802728},345982.26,0.43100808742189134,{"$f":"'C3C'!K61","v":1605497}]
[{"$f":"'Org structure'!A7","v":"Vote 06 - Strategic Management Services"},null,{"$f":"'C3C'!C74","v":0},{"$f":"'C3C'!D74","v":357748},{"$f":"'C3C'!E74","v":357748},{"$f":"'C3C'!F74","v":6030.74},{"$f":"'C3C'!G74","v":36279.440000000002},{"$f":"'C3C'!H74","v":178854},-142574.56,-0.79715611616178561,{"$f":"'C3C'!K74","v":357748}]
[{"$f":"'Org structure'!A8","v":"Vote 07 - Financial Management"},null,{"$f":"'C3C'!C83","v":947955691.43999994},{"$f":"'C3C'!D83","v":1110465608},{"$f":"'C3C'!E83","v":1110465608},{"$f":"'C3C'!F83","v":74085405.189999998},{"$f":"'C3C'!G83","v":582120398.18000007},{"$f":"'C3C'!H83","v":555232692},26887706.180000067,4.8426014115177621E-2,{"$f":"'C3C'!K83","v":1110465608}]
[{"$f":"'Org structure'!A9","v":"Vote 08 - Technical Services"},null,{"$f":"'C3C'!C101","v":0},{"$f":"'C3C'!D101","v":2798639085},{"$f":"'C3C'!E101","v":2847039085},{"$f":"'C3C'!F101","v":363838756.19},{"$f":"'C3C'!G101","v":1006215738.53},{"$f":"'C3C'!H101","v":1423519381.98},-417303643.45000005,-0.29314925299405797,{"$f":"'C3C'!K101","v":2847039085}]
[{"$f":"'Org structure'!A10","v":"Vote 09 - Sports, Arts & Culture"},null,{"$f":"'C3C'!C124","v":0},{"$f":"'C3C'!D124","v":844232},{"$f":"'C3C'!E124","v":844232},{"$f":"'C3C'!F124","v":49020.24},{"$f":"'C3C'!G124","v":385669.74},{"$f":"'C3C'!H124","v":422076},-36406.260000000009,-8.6255224177636272E-2,{"$f":"'C3C'!K124","v":844232}]
[{"$f":"'Org structure'!A11","v":"Vote 10 - Community Services"},null,{"$f":"'C3C'!C136","v":343577854.01999998},{"$f":"'C3C'!D136","v":335169312},{"$f":"'C3C'!E136","v":335169312},{"$f":"'C3C'!F136","v":12829648.969999999},{"$f":"'C3C'!G136","v":238752327.80000001},{"$f":"'C3C'!H136","v":167584578},71167749.800000012,0.42466765527792188,{"$f":"'C3C'!K136","v":335169312}]
[{"$f":"'Org structure'!A12","v":"Vote 11 - Public Works, Roads And Transport"},null,{"$f":"'C3C'!C154","v":426394380.34999996},{"$f":"'C3C'!D154","v":0},{"$f":"'C3C'!E154","v":0},{"$f":"'C3C'!F154","v":0},{"$f":"'C3C'!G154","v":0},{"$f":"'C3C'!H154","v":0},0,"",{"$f":"'C3C'!K154","v":0}]
[{"$f":"'Org structure'!A13","v":"Vote 12 - Local Economic Development"},null,{"$f":"'C3C'!C177","v":2403802.5699999998},{"$f":"'C3C'!D177","v":68280391},{"$f":"'C3C'!E177","v":68280391},{"$f":"'C3C'!F177","v":928308},{"$f":"'C3C'!G177","v":8695400.4300000016},{"$f":"'C3C'!H177","v":34140186},-25444785.57,-0.74530307391998396,{"$f":"'C3C'!K177","v":68280391}]
[{"$f":"'Org structure'!A14","v":"Vote 13 - Water And Sanitation"},null,{"$f":"'C3C'!C195","v":571250767.57000005},{"$f":"'C3C'!D195","v":0},{"$f":"'C3C'!E195","v":0},{"$f":"'C3C'!F195","v":-196915.91},{"$f":"'C3C'!G195","v":-1965938.5699999998},{"$f":"'C3C'!H195","v":0},-1965938.5699999998,{"$error":"#DIV/0!"},{"$f":"'C3C'!K195","v":0}]
[{"$f":"'Org structure'!A15","v":"Vote 14 - Energy"},null,{"$f":"'C3C'!C209","v":1479334469.5},{"$f":"'C3C'!D209","v":48400000},{"$f":"'C3C'!E209","v":0},{"$f":"'C3C'!F209","v":63587691.609999999},{"$f":"'C3C'!G209","v":256271157.65000001},{"$f":"'C3C'!H209","v":-1.98},256271159.63,-129429878.6010101,{"$f":"'C3C'!K209","v":0}]
[{"$f":"'Org structure'!A16","v":"Vote 15 - Other"},null,{"$f":"'C3C'!C215","v":0},{"$f":"'C3C'!D215","v":0},{"$f":"'C3C'!E215","v":0},{"$f":"'C3C'!F215","v":0},{"$f":"'C3C'!G215","v":0},{"$f":"'C3C'!H215","v":0},0,"",{"$f":"'C3C'!K215","v":0}]
["Total Revenue by Vote",2,{"$f":"SUM(C6:C20)","v":3807466259.5799999},{"$f":"SUM(D6:D20)","v":4383552613},4383552613,516611408.64000005,2102327803.4900002,2191775802,-89447998.509999931,{"$f":"IF(I21=0,\"\",I21/H21)","v":-4.0810742790562085E-2},{"$f":"SUM(K6:K20)","v":4383552613}]
[]
["Expenditure by Vote",1]
[{"$f":"'Org structure'!A2","v":"Vote 01 - Council"},null,{"$f":"'C3C'!C220","v":68731750.99000001},{"$f":"'C3C'!D220","v":72121151},{"$f":"'C3C'!E220","v":75852295},{"$f":"'C3C'!F220","v":6095235.5499999998},{"$f":"'C3C'!G220","v":35251971.760000005},{"$f":"'C3C'!H220","v":37627953.479999997},{"$f":"G24-H24","v":-2375981.7199999914},{"$f":"IF(I24=0,\"\",I24/H24)","v":-6.314405914376589E-2},{"$f":"'C3C'!K220","v":75852295}]
[{"$f":"'Org structure'!A3","v":"Vote 02 - Office Of Council"},null,{"$f":"'C3C'!C238","v":26016849.59},{"$f":"'C3C'!D238","v":2042941},{"$f":"'C3C'!E238","v":2042941},{"$f":"'C3C'!F238","v":988926.26},{"$f":"'C3C'!G238","v":8279390.04},{"$f":"'C3C'!H238","v":1021494},7257896.04,7.1051773578699438,{"$f":"'C3C'!K238","v":2042941}]
[{"$f":"'Org structure'!A4","v":"Vote 03 - Municipal Manager"},null,{"$f":"'C3C'!C242","v":257186116.40000004},{"$f":"'C3C'!D242","v":167277091},{"$f":"'C3C'!E242","v":81651344},{"$f":"'C3C'!F242","v":7650034.1600000011},{"$f":"'C3C'!G242","v":45610712.650000006},{"$f":"'C3C'!H242","v":43623492.979999997},1987219.6700000092,4.5553887005588642E-2,{"$f":"'C3C'!K242","v":81651344}]
[{"$f":"'Org structure'!A5","v":"Vote 04 - City Planning And Development Department"},null,{"$f":"'C3C'!C265","v":87028758.980000004},{"$f":"'C3C'!D265","v":90870042},{"$f":"'C3C'!E265","v":90683451},{"$f":"'C3C'!F265","v":4352303.49},{"$f":"'C3C'!G265","v":39629639.850000001},{"$f":"'C3C'!H265","v":45484535.159999996},-5854895.3099999949,-0.12872276894562851,{"$f":"'C3C'!K265","v":90683451}]
[{"$f":"'Org structure'!A6","v":"Vote 05 - Corporate Services Department"},null,{"$f":"'C3C'!C275","v":177319288.28},{"$f":"'C3C'!D275","v":145145042},{"$f":"'C3C'!E275","v":150316379},{"$f":"'C3C'!F275","v":9919041.3800000008},{"$f":"'C3C'!G275","v":59503169.989999995},{"$f":"'C3C'!H275","v":74673806.530000001},-15170636.540000007,-0.20315874126364838,{"$f":"'C3C'!K275","v":150316379}]
[{"$f":"'Org structure'!A7","v":"Vote 06 - Strategic Management Services"},null,{"$f":"'C3C'!C288","v":41495740.450000003},{"$f":"'C3C'!D288","v":56561740},{"$f":"'C3C'!E288","v":57877008},{"$f":"'C3C'!F288","v":4778290.2700000005},{"$f":"'C3C'!G288","v":25535103.989999998},{"$f":"'C3C'!H288","v":28738890.289999999},-3203786.3000000007,-0.11147912350376285,{"$f":"'C3C'!K288","v":57877008}]
[{"$f":"'Org structure'!A8","v":"Vote 07 - Financial Management"},null,{"$f":"'C3C'!C297","v":401887867.13},{"$f":"'C3C'!D297","v":308429755},{"$f":"'C3C'!E297","v":311542605},{"$f":"'C3C'!F297","v":22338034.199999996},{"$f":"'C3C'!G297","v":140600715.72},{"$f":"'C3C'!H297","v":154523289.29999998},-13922573.579999983,-9.0100163173267273E-2,{"$f":"'C3C'!K297","v":311542605}]
[{"$f":"'Org structure'!A9","v":"Vote 08 - Technical Services"},null,{"$f":"'C3C'!C315","v":23013221.109999999},{"$f":"'C3C'!D315","v":2073153488},{"$f":"'C3C'!E315","v":2217497242},{"$f":"'C3C'!F315","v":80872591.940000013},{"$f":"'C3C'!G315","v":453460898.28999996},{"$f":"'C3C'!H315","v":1107555180.5200002},-654094282.23000026,-0.59057489300253296,{"$f":"'C3C'!K315","v":2217497242}]
[{"$f":"'Org structure'!A10","v":"Vote 09 - Sports, Arts & Culture"},null,{"$f":"'C3C'!C338","v":34733290.340000004},{"$f":"'C3C'!D338","v":72869057},{"$f":"'C3C'!E338","v":74026900},{"$f":"'C3C'!F338","v":5448776.4300000006},{"$f":"'C3C'!G338","v":32521940.449999996},{"$f":"'C3C'!H338","v":36820382.579999998},-4298442.1300000027,-0.11674083289766847,{"$f":"'C3C'!K338","v":74026900}]
[{"$f":"'Org structure'!A11","v":"Vote 10 - Community Services"},null,{"$f":"'C3C'!C350","v":552793366.20999992},{"$f":"'C3C'!D350","v":570296925},{"$f":"'C3C'!E350","v":578309636},{"$f":"'C3C'!F350","v":54663705.270000003},{"$f":"'C3C'!G350","v":250102436.83999997},{"$f":"'C3C'!H350","v":287477355.96000004},-37374919.120000064,-0.13000995850678568,{"$f":"'C3C'!K350","v":578309636}]
[{"$f":"'Org structure'!A12","v":"Vote 11 - Public Works, Roads And Transport"},null,{"$f":"'C3C'!C368","v":444612823.33999997},{"$f":"'C3C'!D368","v":55261040},{"$f":"'C3C'!E368","v":0},{"$f":"'C3C'!F368","v":1578719.85},{"$f":"'C3C'!G368","v":24522561.399999999},{"$f":"'C3C'!H368","v":2511867.5},22010693.899999999,8.762681112757738,{"$f":"'C3C'!K368","v":0}]
[{"$f":"'Org structure'!A13","v":"Vote 12 - Local Economic Development"},null,{"$f":"'C3C'!C391","v":282912506.43000001},{"$f":"'C3C'!D391","v":84628784},{"$f":"'C3C'!E391","v":85090271},{"$f":"'C3C'!F391","v":2478444.67},{"$f":"'C3C'!G391","v":42994762.560000002},{"$f":"'C3C'!H391","v":42390953.460000001},603809.10000000149,1.4243819747290051E-2,{"$f":"'C3C'!K391","v":85090271}]
[{"$f":"'Org structure'!A14","v":"Vote 13 - Water And Sanitation"},null,{"$f":"'C3C'!C409","v":487018850.41000009},{"$f":"'C3C'!D409","v":27243016},{"$f":"'C3C'!E409","v":1872514},{"$f":"'C3C'!F409","v":72411.399999999994},{"$f":"'C3C'!G409","v":27951816.329999998},{"$f":"'C3C'!H409","v":936279.18},27015537.149999999,28.854147061136185,{"$f":"'C3C'!K409","v":1872514}]
[{"$f":"'Org structure'!A15","v":"Vote 14 - Energy"},null,{"$f":"'C3C'!C423","v":1315928907.5299997},{"$f":"'C3C'!D423","v":3053455},{"$f":"'C3C'!E423","v":2191570},{"$f":"'C3C'!F423","v":69826846.090000004},{"$f":"'C3C'!G423","v":581140430.63999999},{"$f":"'C3C'!H423","v":1095799.56},580044631.08000004,529.33460849354606,{"$f":"'C3C'!K423","v":2191570}]
[{"$f":"'Org structure'!A16","v":"Vote 15 - Other"},null,{"$f":"'C3C'!C429","v":0},{"$f":"'C3C'!D429","v":0},{"$f":"'C3C'!E429","v":0},{"$f":"'C3C'!F429","v":0},{"$f":"'C3C'!G429","v":0},{"$f":"'C3C'!H429","v":0},0,"",{"$f":"'C3C'!K429","v":0}]
["Total Expenditure by Vote",2,{"$f":"SUM(C24:C38)","v":4200679337.1899996},{"$f":"SUM(D24:D38)","v":3728953527},3728954156,271063360.96000004,1767105550.5099998,1864481280.5000002,-97375729.990000248,-5.2226713675498464E-2,{"$f":"SUM(K24:K38)","v":3728954156}]
[{"$f":"result","v":"Surplus/ (Deficit) for the year"},2,{"$f":"C21-C39","v":-393213077.60999966},654599086,654598457,245548047.68000001,335222252.9800005,327294521.49999976,{"$f":"I21-I39","v":7927731.4800003171},2.4222010938855031E-2,{"$f":"K21-K39","v":654598457}]
[{"$f":"head27a","v":"References"}]
["1. Insert 'Vote'; e.g. Department, if different to standard classification structure"]
["2. Must reconcile to Monthly Budget Statement - Financial Performance Statement (standard classification)"]

{"sheet":"C3C","index":10,"n_rows":440,"n_cols":23,"rows_kept":440,"cut":false,"hidden":false,"merged":[[1,11,1,22],[1,3,1,10]]}
[{"$f":"muni& \" - \"&S71C& \" - \"&\"A\"& \" - \"&date","v":"MP326 City of Mbombela - Table C3 Monthly Budget Statement - Financial Performance (revenue and expenditure by municipal vote) - A - Mid-Year Assessment"}]
[{"$f":"Vdesc","v":"Vote Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2021/22"},{"$f":"Head2","v":"Budget Year 2022/23"},null,null,null,null,null,null,null,{"$f":"Head4","v":{"$error":"#NAME?"}}]
["R thousand",null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head38","v":"Monthly actual"},{"$f":"Head39","v":"YearTD actual"},{"$f":"Head40","v":"YearTD budget"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head12","v":"Forecast 2010/11"},{"$f":"Head13","v":"Forecast 2011/12"},{"$f":"Head14","v":"Forecast 2012/13"},{"$f":"Head15","v":"Forecast 2013/14"},{"$f":"Head16","v":"Forecast 2014/15"},{"$f":"Head17","v":"Forecast 2015/16"},{"$f":"Head18","v":"Forecast 2016/17"},{"$f":"Head19","v":"Forecast 2017/18"},{"$f":"Head20","v":"Forecast 2018/19"},{"$f":"Head21","v":"Forecast 2019/20"},{"$f":"Head22","v":"Forecast 2020/21"},{"$f":"Head23","v":"Forecast 2021/22"}]
[null,null,null,null,null,null,null,null,null,"%"]
["Revenue by Vote",1]
[{"$f":"'Org structure'!A2","v":"Vote 01 - Council"},null,{"$f":"SUM(C7:C23)","v":-149776.76999999999},0,0,0,-17349.490000000002,0,{"$f":"G6-H6","v":-17349.490000000002},{"$f":"IF(I6=0,\"\",I6/H6)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(K7:K23)","v":0}]
[{"$f":"'Org structure'!E3","v":"01.1 - Office Of The Mayor"},null,0,0,0,0,0,0,{"$f":"G7-H7","v":0},{"$f":"IF(I7=0,\"\",I7/H7)","v":""},0]
[{"$f":"'Org structure'!E4","v":"01.2 - Office Of The Chief Whip"},null,-149776.76999999999,0,0,0,-17349.490000000002,0,-17349.490000000002,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E5","v":"01.3 - Office Of The Speaker"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E6","v":"01.4 - Mayoral Mmc - Budget & Treasury Servic"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E7","v":"01.5 - Mayoral Mmc - Corporate Services"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E8","v":"01.6 - Mmc - City Planning & Development"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E9","v":"01.7 - Mmc - Strategic Management"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E10","v":"01.8 - Mayoral Mmc - Community Services"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E11","v":"01.9 - Mmc - Energy"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E12","v":"01.10 - Mmc - Public Safety"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E13","v":"01.11 - Mmc - Water & Sanitation"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E14","v":"01.12 - Mmc - Public Works & Transport"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E15","v":"01.13 - Mayoral Mmc - Centre Coordination"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E16","v":"01.14 - Mpac (Section 79)"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E17","v":"01.15 - Mmc - Local Economic Developme"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E18","v":"01.16 - Mmc - Technical Services"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E19","v":"01.17 - Mmc - Sports;Arts & Culture"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!A3","v":"Vote 02 - Office Of Council"},null,{"$f":"SUM(C25:C27)","v":1901391.58},0,0,0,0,0,0,"",{"$f":"SUM(K25:K27)","v":0}]
[{"$f":"'Org structure'!E21","v":"02.1 - Office Of The Gm - Office Of Council"},null,0,0,0,0,0,0,{"$f":"G25-H25","v":0},{"$f":"IF(I25=0,\"\",I25/H25)","v":""},0]
[{"$f":"'Org structure'!E22","v":"02.2 - Public Stakeholder Participtn Petitions"},null,0,0,0,0,0,0,{"$f":"G26-H26","v":0},{"$f":"IF(I26=0,\"\",I26/H26)","v":""},0]
[{"$f":"'Org structure'!E23","v":"02.3 - Council Secretariat"},null,1901391.58,0,0,0,0,0,{"$f":"G27-H27","v":0},{"$f":"IF(I27=0,\"\",I27/H27)","v":""},0]
[{"$f":"'Org structure'!A4","v":"Vote 03 - Municipal Manager"},null,{"$f":"SUM(C29:C50)","v":11755695.58},7770952,7770952,762607.24,4575643.4400000004,3885468,690175.44000000041,0.177629938015189,{"$f":"SUM(K29:K50)","v":7770952}]
[{"$f":"'Org structure'!E25","v":"03.1 - Municipal Manager Administration"},null,0,0,0,0,0,0,{"$f":"G29-H29","v":0},{"$f":"IF(I29=0,\"\",I29/H29)","v":""},0]
[{"$f":"'Org structure'!E26","v":"03.2 - Municipal Manager Admin (Waste Man)"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E27","v":"03.3 - Municipal Manager Admin (Electricity)"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E28","v":"03.4 - Municipal Manager Admin (Rural Dev)"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E29","v":"03.5 - Internal Audit"},null,0,158,158,0,0,78,-78,-1,158]
[{"$f":"'Org structure'!E30","v":"03.6 - Environmental Management And Planning"},null,0,317,317,0,0,156,-156,-1,317]
[{"$f":"'Org structure'!E31","v":"03.7 - Water Services Compliance Monitoring"},null,0,7770477,7770477,762607.24,4575643.4400000004,3885234,690409.44000000041,0.17770086434948329,7770477]
[{"$f":"'Org structure'!E32","v":"03.8 - Monitoring"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E33","v":"03.9 - Evaluation"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E34","v":"03.10 - Enterprise Risk Management"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E35","v":"03.11 - Legal Services"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E36","v":"03.12 - Insurance Services"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E37","v":"03.13 - Office Of The Dmm - Aux"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E38","v":"03.14 - Performance And Monitoring"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E39","v":"03.15 - Enterprise Risk Management"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E40","v":"03.16 - Enviromental Management And Planning"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E41","v":"03.17 - Enviromental Man&Plan - Soil Conserv"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E42","v":"03.18 - Enviromental Man&Plan - Nature Cons"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E43","v":"03.19 - Transversal Services"},null,74238.880000000005,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E44","v":"03.20 - Water Services Compliance Monitoring"},null,11681456.699999999,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E45","v":"03.21 - Office  Dmm - Core Service - Water"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E46","v":"03.22 - Office  Dmm - Core Service - Waste Water"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!A5","v":"Vote 04 - City Planning And Development Department"},null,{"$f":"SUM(C52:C60)","v":22533168.41},12019788,12019788,725999.53,6109766.0800000001,6009840,99926.080000000075,1.662707825832303E-2,{"$f":"SUM(K52:K60)","v":12019788}]
[{"$f":"'Org structure'!E48","v":"04.1 - Office Of The Gm - Planning"},null,0,89945,89945,0,0,44964,{"$f":"G52-H52","v":-44964},{"$f":"IF(I52=0,\"\",I52/H52)","v":-1},89945]
[{"$f":"'Org structure'!E49","v":"04.2 - Land Use Management"},null,15120300.050000001,7855444,7855444,334525.42,3909996.27,3927702,-17705.729999999981,-4.507910732535203E-3,7855444]
[{"$f":"'Org structure'!E50","v":"04.3 - Local Economic Development"},null,17913.05,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E51","v":"04.4 - Rural Plan Traditional Affairs & Agric"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E52","v":"04.5 - Human Settlement"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E53","v":"04.6 - Tourism Business Regulations And Gov"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E54","v":"04.7 - Spatial Development Planning"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E55","v":"04.8 - Real Estate Management"},null,7394955.3099999996,4074399,4074399,391474.11,2199769.81,2037174,162595.81000000006,7.9814394843052222E-2,4074399]
[{"$f":"'Org structure'!E56","v":"04.9 - Comda"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!A6","v":"Vote 05 - Corporate Services Department"},null,{"$f":"SUM(C62:C73)","v":508815.33},1605497,1605497,-5143.16,1148710.26,802728,345982.26,0.43100808742189134,{"$f":"SUM(K62:K73)","v":1605497}]
[{"$f":"'Org structure'!E58","v":"05.1 - Office Of The Gm - Corporate Services"},null,0,0,0,0,0,0,{"$f":"G62-H62","v":0},{"$f":"IF(I62=0,\"\",I62/H62)","v":""},0]
[{"$f":"'Org structure'!E59","v":"05.2 - Public Stakehldr Partcipation Petitions"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E60","v":"05.3 - Hr Provision Organ Design & Empl Equity"},null,172922.13,0,0,-33205.1,980813.62,0,980813.62,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E61","v":"05.4 - Perform Management & Skills Development"},null,-829,25443,25443,800,4800,12720,-7920,-0.62264150943396224,25443]
[{"$f":"'Org structure'!E62","v":"05.5 - Ohs; Wellness And Employment Relations"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E63","v":"05.6 - Facilities Management"},null,336722.2,780520,780520,27261.94,163096.64000000001,390246,-227149.36,-0.58206710638930315,780520]
[{"$f":"'Org structure'!E64","v":"05.7 - Ict Records Management And Archives"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E65","v":"05.8 - Central Region"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E66","v":"05.9 - Eastern Region"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E67","v":"05.10 - Northern Region"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E68","v":"05.11 - Southern Region"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E69","v":"05.12 - Council Secretariate"},null,0,799534,799534,0,0,399762,-399762,-1,799534]
[{"$f":"'Org structure'!A7","v":"Vote 06 - Strategic Management Services"},null,{"$f":"SUM(C75:C82)","v":0},357748,357748,6030.74,36279.440000000002,178854,-142574.56,-0.79715611616178561,{"$f":"SUM(K75:K82)","v":357748}]
[{"$f":"'Org structure'!E71","v":"06.1 - Office Of The Gm - Strat Man Services"},null,0,0,0,0,0,0,{"$f":"G75-H75","v":0},{"$f":"IF(I75=0,\"\",I75/H75)","v":""},0]
[{"$f":"'Org structure'!E72","v":"06.2 - Idp Coordinat And Policy Formulation"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E73","v":"06.3 - Idp Coordinat And Policy Form - Facilit"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E74","v":"06.4 - Corporate Communication"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E75","v":"06.5 - Cluster Coordination"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E76","v":"06.6 - Mayoral Support"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E77","v":"06.7 - International & Intergovmental Relations"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E78","v":"06.8 - Transversal & Disability"},null,0,357748,357748,6030.74,36279.440000000002,178854,-142574.56,-0.79715611616178561,357748]
[{"$f":"'Org structure'!A8","v":"Vote 07 - Financial Management"},null,{"$f":"SUM(C84:C100)","v":947955691.43999994},1110465608,1110465608,74085405.189999998,582120398.18000007,555232692,{"$f":"G83-H83","v":26887706.180000067},{"$f":"IF(I83=0,\"\",I83/H83)","v":4.8426014115177621E-2},{"$f":"SUM(K84:K100)","v":1110465608}]
[{"$f":"'Org structure'!E80","v":"07.1 - Office Of The Cfo"},null,124139099.86,139802230,139802230,568627.96,133741942.17,69901074,{"$f":"G84-H84","v":63840868.170000002},{"$f":"IF(I84=0,\"\",I84/H84)","v":0.91330310847584406},139802230]
[{"$f":"'Org structure'!E81","v":"07.2 - Fleet Management"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E82","v":"07.3 - Deputy Cfo - Finance"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E83","v":"07.4 - Deputy Cfo - Marketing"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E84","v":"07.5 - Financial Planning & Budgeting- Finance"},null,1035364.97,2366589,2366589,0,1142029.22,1183290,-41260.780000000028,-3.4869541701527125E-2,2366589]
[{"$f":"'Org structure'!E85","v":"07.6 - Financial Planning & Budgeting - Bud&Tre"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E86","v":"07.7 - Financial Planning & Budgeting - Bud&Tre"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E87","v":"07.8 - Financial Planning & Budgeting - Inform"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E88","v":"07.9 - Assets Management"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E89","v":"07.10 - Revenue Management"},null,68341966.159999996,148578970,148578970,261721.41,2601993.17,74289450,-71687456.829999998,-0.964974930222259,148578970]
[{"$f":"'Org structure'!E90","v":"07.11 - Municipal Valuation And Rating"},null,744046037.52999997,819608419,819608419,68176083.590000004,405422210.31,409804182,-4381971.6899999976,-1.0692842783141724E-2,819608419]
[{"$f":"'Org structure'!E91","v":"07.12 - Supply Chain Management"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E92","v":"07.13 - Accounting Services - Finance"},null,10393222.92,109400,109400,104927.85,1084597.49,54696,1029901.49,18.829557737311685,109400]
[{"$f":"'Org structure'!E93","v":"07.14 - Accounting Services - Human Resources"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E94","v":"07.15 - Cash Collection & Customer Enquiries"},null,0,0,0,4974044.38,37919873.329999998,0,37919873.329999998,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E95","v":"07.16 - Billing & Accounts"},null,0,0,0,0,207752.49,0,207752.49,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E96","v":"07.17 - Sundry Income Management"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!A9","v":"Vote 08 - Technical Services"},null,{"$f":"SUM(C102:C123)","v":0},2798639085,2847039085,363838756.19,1006215738.53,1423519381.98,-417303643.45000005,-0.29314925299405797,{"$f":"SUM(K102:K123)","v":2847039085}]
[{"$f":"'Org structure'!E98","v":"08.1 - Legal Services And Support"},null,0,0,0,0,0,0,{"$f":"G102-H102","v":0},{"$f":"IF(I102=0,\"\",I102/H102)","v":""},0]
[{"$f":"'Org structure'!E99","v":"08.2 - General Manager"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E100","v":"08.3 - Roads & Stormwater - Roads"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E101","v":"08.4 - Roads & Stormwater - Stormwater"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E102","v":"08.5 - Project Implementation Unit"},null,0,385362000,385362000,14989623,100736777.55,192680994,-91944216.450000003,-0.47718363156254012,385362000]
[{"$f":"'Org structure'!E103","v":"08.6 - Project Implementation Unit - Roads"},null,0,0,0,2248443,15110516.83,0,15110516.83,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E104","v":"08.7 - Project Implementation Unit - S Water"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E105","v":"08.8 - Project Implementation Unit - Sports"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E106","v":"08.9 - Project Implementation Unit - Sewer"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E107","v":"08.10 - Project Implementation Unit - Halls"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E108","v":"08.11 - Project Implementation Unit - Landfill"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E109","v":"08.12 - Electricity Plan And Develmnt - Elec"},null,0,0,48400000,0,0,24199999.98,-24199999.98,-1,48400000]
[{"$f":"'Org structure'!E110","v":"08.13 - Electricity Plan And Develmnt - Non Ele"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E111","v":"08.14 - Alternative Energy And Public Lighting"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E112","v":"08.15 - Electricity Maintenance And Operation"},null,0,1725947894,1725947894,39837696.740000002,439435852.5,862973856,-423538003.5,-0.49078891620559129,1725947894]
[{"$f":"'Org structure'!E113","v":"08.16 - Water Services Planning & Development"},null,0,0,0,1486441,2453413,0,2453413,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E114","v":"08.17 - Water Services Plan&Devlopment - Sewer"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E115","v":"08.18 - Water Services Plan&Dev - Water T/Ment"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E116","v":"08.19 - Water Services Opertn&Maint Sup - Water"},null,0,398827031,398827031,243102553.61000001,350918902.20999998,199413486,151505416.20999998,0.75975511611085311,398827031]
[{"$f":"'Org structure'!E117","v":"08.20 - Water Services Oprtn&Maint Sup - W/Water"},null,0,203884740,203884740,56537700.32,62940239.719999999,101942346,-39002106.280000001,-0.38258984426354092,203884740]
[{"$f":"'Org structure'!E118","v":"08.21 - Water Service Op&Maint Sup-Water Treatm"},null,0,71656111,71656111,4714866.13,29279709.32,35828052,-6548342.6799999997,-0.18277138483554728,71656111]
[{"$f":"'Org structure'!E119","v":"08.22 - Water Service Op&Maint Sup- Waste W Trt"},null,0,12961309,12961309,921432.39,5340327.4000000004,6480648,-1140320.5999999996,-0.17595780545402245,12961309]
[{"$f":"'Org structure'!A10","v":"Vote 09 - Sports, Arts & Culture"},null,{"$f":"SUM(C125:C135)","v":0},844232,844232,49020.24,385669.74,422076,-36406.260000000009,-8.6255224177636272E-2,{"$f":"SUM(K125:K135)","v":844232}]
[{"$f":"'Org structure'!E121","v":"09.1 - Office Of The Gm - Regional Centre Coord"},null,0,0,0,0,0,0,{"$f":"G125-H125","v":0},{"$f":"IF(I125=0,\"\",I125/H125)","v":""},0]
[{"$f":"'Org structure'!E122","v":"09.2 - Regional Centre - Central Region"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E123","v":"09.3 - Regional Centre - Northern Region"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E124","v":"09.4 - Regional Centre - Eastern Region"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E125","v":"09.5 - Regional Centre - Southern Region"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E126","v":"09.6 - Office Of The Gm"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E127","v":"09.7 - Sports Dev&Recreational Fac - Sports Dev"},null,0,75247,75247,0,0,37614,-37614,-1,75247]
[{"$f":"'Org structure'!E128","v":"09.8 - Sports Dev&Recreational Fac- Recr Faclty"},null,0,126089,126089,14503.46,89944.57,63024,26920.570000000007,0.42714791190657536,126089]
[{"$f":"'Org structure'!E129","v":"09.9 - Comm Halls; Arts & Cult - Halls"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E130","v":"09.10 - Comm Halls; Arts & Cult - Arts&Culture"},null,0,488701,488701,17469.73,172444.87,244350,-71905.13,-0.29427104563126666,488701]
[{"$f":"'Org structure'!E131","v":"09.11 - Comm Halls; Arts & Cult - Library"},null,0,154195,154195,17047.05,123280.3,77088,46192.3,0.5992151826484019,154195]
[{"$f":"'Org structure'!A11","v":"Vote 10 - Community Services"},null,{"$f":"SUM(C137:C153)","v":343577854.01999998},335169312,335169312,12829648.969999999,238752327.80000001,167584578,71167749.800000012,0.42466765527792188,{"$f":"SUM(K137:K153)","v":335169312}]
[{"$f":"'Org structure'!E133","v":"10.1 - Office Of The Gm - Communicty Services"},null,0,0,0,0,0,0,{"$f":"G137-H137","v":0},{"$f":"IF(I137=0,\"\",I137/H137)","v":""},0]
[{"$f":"'Org structure'!E134","v":"10.2 - Solid Waste - Removal"},null,282264785.38,323491027,323491027,12613485.369999999,236605529.93000001,161745468,74860061.930000007,0.46282633359470698,323491027]
[{"$f":"'Org structure'!E135","v":"10.3 - Solid Waste - Landfill"},null,16445717,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E136","v":"10.4 - Sports Recreation  & Heritage - Sports"},null,36992615.890000001,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E137","v":"10.5 - Sports Recreation  & Heritage - Recrea"},null,195345.77,0,0,0,25184.9,0,25184.9,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E138","v":"10.6 - Sports Recreation  & Heritage  - Galary"},null,225929.77,0,0,0,13290.33,0,13290.33,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E139","v":"10.7 - Sports Recreation  & Heritage - Halls"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E140","v":"10.8 - Sports Recreation  & Heritage - Library"},null,5902229.4699999997,0,0,0,33873.370000000003,0,33873.370000000003,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E141","v":"10.9 - Sports Recreation  & Heritage - Cultural"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E142","v":"10.10 - Parks And Cemetaries - Parks"},null,0,64684,64684,0,0,32340,-32340,-1,64684]
[{"$f":"'Org structure'!E143","v":"10.11 - Parks And Cemetaries - Cemetaries"},null,1551230.74,712872,712872,113434.91,700780.14,356424,344356.14,0.96614184230018185,712872]
[{"$f":"'Org structure'!E144","v":"10.12 - Traffic Services"},null,0,10679046,10679046,97353.04,1305429,5339514,-4034085,-0.75551538960287401,10679046]
[{"$f":"'Org structure'!E145","v":"10.13 - Mun Law Enforcmnt&Secty - Law Enforcmnt"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E146","v":"10.14 - Mun Law Enforcmnt&Secty - Law Enforcmnt"},null,0,79129,79129,0,1521.74,39558,-38036.26,-0.96153142221548116,79129]
[{"$f":"'Org structure'!E147","v":"10.15 - Mun Law Enforcmnt&Secty - Law Enforcmnt"},null,0,17593,17593,0,0,8796,-8796,-1,17593]
[{"$f":"'Org structure'!E148","v":"10.16 - Disaster Management - Disaster Manmnt"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E149","v":"10.17 - Disaster Management - Fire&Rescue Serv"},null,0,124961,124961,5375.65,66718.39,62478,4240.3899999999994,6.7870130285860614E-2,124961]
[{"$f":"'Org structure'!A12","v":"Vote 11 - Public Works, Roads And Transport"},null,{"$f":"SUM(C155:C176)","v":426394380.34999996},0,0,0,0,0,0,"",{"$f":"SUM(K155:K176)","v":0}]
[{"$f":"'Org structure'!E151","v":"11.1 - Office Of The Gm - Roads"},null,0,0,0,0,0,0,{"$f":"G155-H155","v":0},{"$f":"IF(I155=0,\"\",I155/H155)","v":""},0]
[{"$f":"'Org structure'!E152","v":"11.2 - Office Of The Gm - Stormwater"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E153","v":"11.3 - Roads And Stormwater - Roads"},null,4323680.71,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E154","v":"11.4 - Roads And Stormwater - Stormwater"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E155","v":"11.5 - Roads And Stormwater - Signal"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E156","v":"11.6 - Public Transport Operations - Transport"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E157","v":"11.7 - Project Implementation Unit"},null,368870048.74000001,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E158","v":"11.8 - Project Implementation Unit - Roads"},null,46164650.759999998,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E159","v":"11.9 - Project Implementation Unit - S Water"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E160","v":"11.10 - Project Implementation Unit - P Transprt"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E161","v":"11.11 - Project Implementation Unit - Sports"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E162","v":"11.12 - Project Implementation Unit - Sewer"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E163","v":"11.13 - Project Implementation Unit - Halls"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E164","v":"11.14 - Project Implementation Unit - Landfill"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E165","v":"11.15 - Project Implementation Unit - Nc Roads"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E166","v":"11.16 - Project Implementation Unit - St Lights"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E167","v":"11.17 - Project Implementation Unit - Fleet"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E168","v":"11.18 - Project Implementation Unit - S Waste"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E169","v":"11.19 - Project Implementation Unit - Parks"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E170","v":"11.20 - Project Implementation Unit - Water Dist"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E171","v":"11.21 - Project Implementation Unit - Water Trt"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E172","v":"11.22 - Expanded Public Works Programme"},null,7036000.1399999997,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!A13","v":"Vote 12 - Local Economic Development"},null,{"$f":"SUM(C178:C194)","v":2403802.5699999998},68280391,68280391,928308,8695400.4300000016,34140186,-25444785.57,-0.74530307391998396,{"$f":"SUM(K178:K194)","v":68280391}]
[{"$f":"'Org structure'!E174","v":"12.1 - Office Of The Gm - Public Safety"},null,0,0,0,0,0,0,{"$f":"G178-H178","v":0},{"$f":"IF(I178=0,\"\",I178/H178)","v":""},0]
[{"$f":"'Org structure'!E175","v":"12.2 - Law Enforce And Security Serv - Traffic"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E176","v":"12.3 - Law Enforce And Security Serv - Traffic"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E177","v":"12.4 - Law Enforce And Security Serv - Lic&Regu"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E178","v":"12.5 - Law Enforce And Security Serv - Security"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E179","v":"12.6 - Licencing And Traffic Services"},null,0,59671906,59671906,0,0,29835948,-29835948,-1,59671906]
[{"$f":"'Org structure'!E180","v":"12.7 - Traffic Services"},null,2262486.19,0,0,0,101820,0,101820,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E181","v":"12.8 - Traffic Services"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E182","v":"12.9 - Disaster Management - Fire And Protect"},null,141316.38,0,0,0,10703.97,0,10703.97,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E183","v":"12.10 - Disaster Management - Disaster Man"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E184","v":"12.11 - Office Of The Gm - Local Economic Development"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E185","v":"12.12 - Business Regulations And Governance"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E186","v":"12.13 - Tourism Development"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E187","v":"12.14 - Economic Development"},null,0,53485,53485,0,0,26742,-26742,-1,53485]
[{"$f":"'Org structure'!E188","v":"12.15 - Expanded Public Works Programme"},null,0,8555000,8555000,928308,8582876.4600000009,4277496,4305380.4600000009,1.0065188745939215,8555000]
[{"$f":"'Org structure'!E189","v":"12.16 - Community Works Programme"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E190","v":"12.17 - Public Transport Operations"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!A14","v":"Vote 13 - Water And Sanitation"},null,{"$f":"SUM(C196:C208)","v":571250767.57000005},0,0,-196915.91,-1965938.5699999998,0,{"$f":"G195-H195","v":-1965938.5699999998},{"$f":"IF(I195=0,\"\",I195/H195)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(K196:K208)","v":0}]
[{"$f":"'Org structure'!E192","v":"13.1 - Office Of The Gm - Water"},null,0,0,0,0,0,0,{"$f":"G196-H196","v":0},{"$f":"IF(I196=0,\"\",I196/H196)","v":""},0]
[{"$f":"'Org structure'!E193","v":"13.2 - Office Of The Gm - Sanitation"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E194","v":"13.3 - Water Services Plan And Develp - Water"},null,1989272,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E195","v":"13.4 - Water Services Plan And Develp - Sanitat"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E196","v":"13.5 - Water Services Plan And Develp - W Treat"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E197","v":"13.6 - Water Services Plan And Develp - W Stor"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E198","v":"13.7 - Water Services Plan And Develp - W Distr"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E199","v":"13.8 - Contract Management - Water"},null,327178257.89999998,0,0,-159782.13,-1977511.99,0,-1977511.99,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E200","v":"13.9 - Contract Management - Sanitation"},null,178862245.59,0,0,-37133.78,-577798.49,0,-577798.49,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E201","v":"13.10 - Contract Management - Water Storage"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E202","v":"13.11 - Water Services Oper & Maint - Water Dist"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E203","v":"13.12 - Water Services Oper & Maint - Water Trea"},null,52656265.939999998,0,0,0,589371.91,0,589371.91,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E204","v":"13.13 - Water Services Oper & Maint - Waste W Tr"},null,10564726.140000001,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!A15","v":"Vote 14 - Energy"},null,{"$f":"SUM(C210:C214)","v":1479334469.5},48400000,0,63587691.609999999,256271157.65000001,-1.98,256271159.63,-129429878.6010101,{"$f":"SUM(K210:K214)","v":0}]
[{"$f":"'Org structure'!E206","v":"14.1 - Office Of The Gm - Energy"},null,19863.490000000002,48400000,0,0,0,-1.98,{"$f":"G210-H210","v":1.98},{"$f":"IF(I210=0,\"\",I210/H210)","v":-1},0]
[{"$f":"'Org structure'!E207","v":"14.2 - Electricity Plan And Develmnt - Elec"},null,0,0,0,0,0,0,{"$f":"G211-H211","v":0},{"$f":"IF(I211=0,\"\",I211/H211)","v":""},0]
[{"$f":"'Org structure'!E208","v":"14.3 - Electricity Plan And Develmnt - Non Elec"},null,-0.1,0,0,0,0,0,{"$f":"G212-H212","v":0},{"$f":"IF(I212=0,\"\",I212/H212)","v":""},0]
[{"$f":"'Org structure'!E209","v":"14.4 - Electricity Maintenance And Operations"},null,1479314606.1099999,0,0,63587691.609999999,256271157.65000001,0,{"$f":"G213-H213","v":256271157.65000001},{"$f":"IF(I213=0,\"\",I213/H213)","v":{"$error":"#DIV/0!"}},0]
[{"$f":"'Org structure'!E210","v":"14.5 - Alternative Energy And Public Lighting"},null,0,0,0,0,0,0,{"$f":"G214-H214","v":0},{"$f":"IF(I214=0,\"\",I214/H214)","v":""},0]
[{"$f":"'Org structure'!A16","v":"Vote 15 - Other"},null,{"$f":"SUM(C216:C216)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K216:K216)","v":0}]
[{"$f":"'Org structure'!E212","v":"15.1 - Infrastructure Planning"},null,0,0,0,0,0,0,{"$f":"G216-H216","v":0},{"$f":"IF(I216=0,\"\",I216/H216)","v":""},0]
["Total Revenue by Vote",2,{"$f":"C6+C24+C28+C51+C61+C74+C83+C101+C124+C136+C154+C177+C195+C209+C215","v":3807466259.5799999},4383552613,4383552613,516611408.64000005,2102327803.4900002,2191775802,-89447998.509999752,-4.0810742790562002E-2,{"$f":"K6+K24+K28+K51+K61+K74+K83+K101+K124+K136+K154+K177+K195+K209+K215","v":4383552613}]
[null,null,null,null,null,null,null,null,0,""]
["Expenditure by Vote",1,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A2","v":"Vote 01 - Council"},null,{"$f":"SUM(C221:C237)","v":68731750.99000001},72121151,75852295,6095235.5499999998,35251971.760000005,37627953.479999997,-2375981.7199999914,-6.314405914376589E-2,{"$f":"SUM(K221:K237)","v":75852295}]
[{"$f":"'Org structure'!E3","v":"01.1 - Office Of The Mayor"},null,3012842.47,4732911,4759911,336594.29,1551058.33,2390847.2999999998,{"$f":"G221-H221","v":-839788.96999999974},{"$f":"IF(I221=0,\"\",I221/H221)","v":-0.35125161276506445},4759911]
[{"$f":"'Org structure'!E4","v":"01.2 - Office Of The Chief Whip"},null,4381071.79,4245010,4521010,345711.89,2802139.02,2214458.59,587680.43000000017,0.26538334591300722,4521010]
[{"$f":"'Org structure'!E5","v":"01.3 - Office Of The Speaker"},null,3734935.45,2529414,5629422,674505.43,2341030.2200000002,2565561,-224530.7799999998,-8.7517225277434371E-2,5629422]
[{"$f":"'Org structure'!E6","v":"01.4 - Mayoral Mmc - Budget & Treasury Servic"},null,12511.03,25281,57781,0,21336.21,28266.76,-6930.5499999999993,-0.24518374231783197,57781]
[{"$f":"'Org structure'!E7","v":"01.5 - Mayoral Mmc - Corporate Services"},null,686562.2,1333983,1358983,48540.08,255627.16,679501.8,-423874.64,-0.6238020855868226,1358983]
[{"$f":"'Org structure'!E8","v":"01.6 - Mmc - City Planning & Development"},null,21004.14,29267,51267,0,89403.5,25633.8,63769.7,2.4877193393098174,51267]
[{"$f":"'Org structure'!E9","v":"01.7 - Mmc - Strategic Management"},null,1050192.22,1333982,1333982,95096.75,603503.87,667002,-63498.130000000005,-9.5199309747197161E-2,1333982]
[{"$f":"'Org structure'!E10","v":"01.8 - Mayoral Mmc - Community Services"},null,92556.54,641011,671011,34941.160000000003,174705.8,335525.76000000001,-160819.96000000002,-0.47930734140949421,671011]
[{"$f":"'Org structure'!E11","v":"01.9 - Mmc - Energy"},null,708910.6,36389,36389,48540.08,308775.83,18198,290577.83,15.967569513133313,36389]
[{"$f":"'Org structure'!E12","v":"01.10 - Mmc - Public Safety"},null,1086461.27,1333983,1333983,95096.75,599439.82999999996,667002,-67562.170000000042,-0.10129230497059985,1333983]
[{"$f":"'Org structure'!E13","v":"01.11 - Mmc - Water & Sanitation"},null,1043206.89,1333982,1378482,48540.08,320367.07,682835.28,-362468.21,-0.53082818157843281,1378482]
[{"$f":"'Org structure'!E14","v":"01.12 - Mmc - Public Works & Transport"},null,4979666.29,5291059,5291059,333830.33,1878432.72,2645544,-767111.28,-0.28996353113008139,5291059]
[{"$f":"'Org structure'!E15","v":"01.13 - Mayoral Mmc - Centre Coordination"},null,2343257.54,2792740,2792740,203485.25,1318207.57,1396416,-78208.429999999935,-5.600654103075297E-2,2792740]
[{"$f":"'Org structure'!E16","v":"01.14 - Mpac (Section 79)"},null,45578572.560000002,46462139,46546275,3830353.46,22984879.460000001,23266161.91,-281282.44999999925,-1.2089765862030798E-2,46546275]
[{"$f":"'Org structure'!E17","v":"01.15 - Mmc - Local Economic Developme"},null,0,0,30000,0,0,14999.76,-14999.76,-1,30000]
[{"$f":"'Org structure'!E18","v":"01.16 - Mmc - Technical Services"},null,0,0,30000,0,3065.17,14999.76,-11934.59,-0.79565206376635356,30000]
[{"$f":"'Org structure'!E19","v":"01.17 - Mmc - Sports;Arts & Culture"},null,0,0,30000,0,0,14999.76,-14999.76,-1,30000]
[{"$f":"'Org structure'!A3","v":"Vote 02 - Office Of Council"},null,{"$f":"SUM(C239:C241)","v":26016849.59},2042941,2042941,988926.26,8279390.04,1021494,7257896.04,7.1051773578699438,{"$f":"SUM(K239:K241)","v":2042941}]
[{"$f":"'Org structure'!E21","v":"02.1 - Office Of The Gm - Office Of Council"},null,2802137.68,2042941,2042941,564926.26,2046940.75,1021494,{"$f":"G239-H239","v":1025446.75},{"$f":"IF(I239=0,\"\",I239/H239)","v":1.0038695773053978},2042941]
[{"$f":"'Org structure'!E22","v":"02.2 - Public Stakeholder Participtn Petitions"},null,13710232.84,0,0,424000,4789385.49,0,{"$f":"G240-H240","v":4789385.49},{"$f":"IF(I240=0,\"\",I240/H240)","v":{"$error":"#DIV/0!"}},0]
[{"$f":"'Org structure'!E23","v":"02.3 - Council Secretariat"},null,9504479.0700000003,0,0,0,1443063.8,0,{"$f":"G241-H241","v":1443063.8},{"$f":"IF(I241=0,\"\",I241/H241)","v":{"$error":"#DIV/0!"}},0]
[{"$f":"'Org structure'!A4","v":"Vote 03 - Municipal Manager"},null,{"$f":"SUM(C243:C264)","v":257186116.40000004},167277091,81651344,7650034.1600000011,45610712.650000006,43623492.979999997,1987219.6700000092,4.5553887005588642E-2,{"$f":"SUM(K243:K264)","v":81651344}]
[{"$f":"'Org structure'!E25","v":"03.1 - Municipal Manager Administration"},null,23355865.699999999,11995162,12235162,277321.40999999997,1437350.18,6100290.5,{"$f":"G243-H243","v":-4662940.32},{"$f":"IF(I243=0,\"\",I243/H243)","v":-0.76438004386840275},12235162]
[{"$f":"'Org structure'!E26","v":"03.2 - Municipal Manager Admin (Waste Man)"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E27","v":"03.3 - Municipal Manager Admin (Electricity)"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E28","v":"03.4 - Municipal Manager Admin (Rural Dev)"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E29","v":"03.5 - Internal Audit"},null,14190826.65,17426633,17611633,1739357.9,7368521.0099999998,8802105.9600000009,-1433584.9500000011,-0.16286840405179592,17611633]
[{"$f":"'Org structure'!E30","v":"03.6 - Environmental Management And Planning"},null,0,7798366,8010986,468146.44,1430608.67,3995508.46,-2564899.79,-0.64194577878581194,8010986]
[{"$f":"'Org structure'!E31","v":"03.7 - Water Services Compliance Monitoring"},null,0,5015402,5015402,235585.85,938326.75,2507730,-1569403.25,-0.625826245249688,5015402]
[{"$f":"'Org structure'!E32","v":"03.8 - Monitoring"},null,0,6824323,6918323,530746.09,2373200.7200000002,3453039.3,-1079838.5799999996,-0.3127211960779015,6918323]
[{"$f":"'Org structure'!E33","v":"03.9 - Evaluation"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E34","v":"03.10 - Enterprise Risk Management"},null,0,14732282,4379812,346403.18,1371492.57,2189958.96,-818466.3899999999,-0.37373594891476869,4379812]
[{"$f":"'Org structure'!E35","v":"03.11 - Legal Services"},null,0,8314144,21988214,1110104.75,7087704.0499999998,9760581.4600000009,-2672877.4100000011,-0.2738440758835694,21988214]
[{"$f":"'Org structure'!E36","v":"03.12 - Insurance Services"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E37","v":"03.13 - Office Of The Dmm - Aux"},null,2965026,3293197,3230890,145155.07999999999,1270378.33,1615486.5,-345108.16999999993,-0.21362491732366684,3230890]
[{"$f":"'Org structure'!E38","v":"03.14 - Performance And Monitoring"},null,6508863.3499999996,0,0,0,1189278.17,0,1189278.17,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E39","v":"03.15 - Enterprise Risk Management"},null,35620801.979999997,0,20000,2735351.6,17246433.440000001,6666.66,17239766.780000001,2585.9676029676034,20000]
[{"$f":"'Org structure'!E40","v":"03.16 - Enviromental Management And Planning"},null,14013648.619999999,0,0,0,565584.42000000004,0,565584.42000000004,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E41","v":"03.17 - Enviromental Man&Plan - Soil Conserv"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E42","v":"03.18 - Enviromental Man&Plan - Nature Cons"},null,59010.2,57620,0,0,0,2.04,-2.04,-1,0]
[{"$f":"'Org structure'!E43","v":"03.19 - Transversal Services"},null,11049590.26,0,0,0,1962203.53,0,1962203.53,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E44","v":"03.20 - Water Services Compliance Monitoring"},null,6114158.1200000001,0,0,0,471171.7,0,471171.7,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E45","v":"03.21 - Office  Dmm - Core Service - Water"},null,51571722.450000003,51316024,2240922,61861.86,898459.11,3351030.04,-2452570.9300000002,-0.73188568909397189,2240922]
[{"$f":"'Org structure'!E46","v":"03.22 - Office  Dmm - Core Service - Waste Water"},null,91736603.069999993,40503938,0,0,0,1841093.1,-1841093.1,-1,0]
[{"$f":"'Org structure'!A5","v":"Vote 04 - City Planning And Development Department"},null,{"$f":"SUM(C266:C274)","v":87028758.980000004},90870042,90683451,4352303.49,39629639.850000001,45484535.159999996,{"$f":"G265-H265","v":-5854895.3099999949},{"$f":"IF(I265=0,\"\",I265/H265)","v":-0.12872276894562851},{"$f":"SUM(K266:K274)","v":90683451}]
[{"$f":"'Org structure'!E48","v":"04.1 - Office Of The Gm - Planning"},null,5493830.4500000002,14501017,14428017,196437.02,1411416.6,7233350,{"$f":"G266-H266","v":-5821933.4000000004},{"$f":"IF(I266=0,\"\",I266/H266)","v":-0.80487373070568968},14428017]
[{"$f":"'Org structure'!E49","v":"04.2 - Land Use Management"},null,33254999.530000001,36656809,36879660,2004900.1,12483050.779999999,18439771.48,-5956720.7000000011,-0.3230365791930086,36879660]
[{"$f":"'Org structure'!E50","v":"04.3 - Local Economic Development"},null,8834458.1500000004,0,0,0,1378558.39,0,1378558.39,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E51","v":"04.4 - Rural Plan Traditional Affairs & Agric"},null,1953853.48,4111942,3570500,0,15975,1925796.14,-1909821.14,-0.99170472945282773,3570500]
[{"$f":"'Org structure'!E52","v":"04.5 - Human Settlement"},null,12518324.25,12289758,12401758,836848.41,15240711.359999999,6183545.1699999999,9057166.1899999995,1.4647206320965549,12401758]
[{"$f":"'Org structure'!E53","v":"04.6 - Tourism Business Regulations And Gov"},null,4376047.21,0,0,0,713847.93,20833.32,693014.6100000001,33.264722569422453,0]
[{"$f":"'Org structure'!E54","v":"04.7 - Spatial Development Planning"},null,7224313.8499999996,9474318,9567318,579087.13,3935848.12,4763101.05,-827252.9299999997,-0.17367948345332707,9567318]
[{"$f":"'Org structure'!E55","v":"04.8 - Real Estate Management"},null,13372932.060000001,13836198,13836198,735030.83,4450231.67,6918138,-2467906.33,-0.35672984985266265,13836198]
[{"$f":"'Org structure'!E56","v":"04.9 - Comda"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!A6","v":"Vote 05 - Corporate Services Department"},null,{"$f":"SUM(C276:C287)","v":177319288.28},145145042,150316379,9919041.3800000008,59503169.989999995,74673806.530000001,-15170636.540000007,-0.20315874126364838,{"$f":"SUM(K276:K287)","v":150316379}]
[{"$f":"'Org structure'!E58","v":"05.1 - Office Of The Gm - Corporate Services"},null,1912344.72,2107945,2124945,222598.32,1100071.93,1056418.57,{"$f":"G276-H276","v":43653.35999999987},{"$f":"IF(I276=0,\"\",I276/H276)","v":4.1322030149469891E-2},2124945]
[{"$f":"'Org structure'!E59","v":"05.2 - Public Stakehldr Partcipation Petitions"},null,0,15826891,16126891,982641.19,3874774.42,8033502,-4158727.58,-0.51767306213404818,16126891]
[{"$f":"'Org structure'!E60","v":"05.3 - Hr Provision Organ Design & Empl Equity"},null,58700898.439999998,19584565,22657067,1708749.45,10356080.689999999,11190574.619999999,-834493.9299999997,-7.4571142084927156E-2,22657067]
[{"$f":"'Org structure'!E61","v":"05.4 - Perform Management & Skills Development"},null,24780065.809999999,19556824,20124824,2149132.44,12151578.4,9862279.5999999996,2289298.8000000007,0.2321267387308712,20124824]
[{"$f":"'Org structure'!E62","v":"05.5 - Ohs; Wellness And Employment Relations"},null,21796647.32,17785778,17861778,1161090.71,7347415.3300000001,8916538.5700000003,-1569123.2400000002,-0.17597896624138085,17861778]
[{"$f":"'Org structure'!E63","v":"05.6 - Facilities Management"},null,30957967.59,23426766,23426766,659303.44999999995,4973246.79,11713440,-6740193.21,-0.57542388999303362,23426766]
[{"$f":"'Org structure'!E64","v":"05.7 - Ict Records Management And Archives"},null,39171364.399999999,27162181,27330016,1569538.74,13316492.539999999,13663526.25,-347033.71000000089,-2.5398546733132004E-2,27330016]
[{"$f":"'Org structure'!E65","v":"05.8 - Central Region"},null,0,2794118,2794118,268090,1091723.27,1397094,-305370.73,-0.21857565060046066,2794118]
[{"$f":"'Org structure'!E66","v":"05.9 - Eastern Region"},null,0,2594071,2594071,209533.43,858821.15,1297068,-438246.85,-0.33787499961451517,2594071]
[{"$f":"'Org structure'!E67","v":"05.10 - Northern Region"},null,0,1814122,2314122,172045.88,617698.22,1073764.6499999999,-456066.42999999993,-0.42473593259006986,2314122]
[{"$f":"'Org structure'!E68","v":"05.11 - Southern Region"},null,0,2559543,2559543,26777.43,251662.14,1279800,-1028137.86,-0.80335822784810129,2559543]
[{"$f":"'Org structure'!E69","v":"05.12 - Council Secretariate"},null,0,9932238,10402238,789540.34,3563605.11,5189800.2699999996,-1626195.1599999997,-0.31334445940055411,10402238]
[{"$f":"'Org structure'!A7","v":"Vote 06 - Strategic Management Services"},null,{"$f":"SUM(C289:C296)","v":41495740.450000003},56561740,57877008,4778290.2700000005,25535103.989999998,28738890.289999999,-3203786.3000000007,-0.11147912350376285,{"$f":"SUM(K289:K296)","v":57877008}]
[{"$f":"'Org structure'!E71","v":"06.1 - Office Of The Gm - Strat Man Services"},null,4197693.9800000004,4682897,5217897,498009.61,1873930.54,2478243.89,{"$f":"G289-H289","v":-604313.35000000009},{"$f":"IF(I289=0,\"\",I289/H289)","v":-0.24384740841628791},5217897]
[{"$f":"'Org structure'!E72","v":"06.2 - Idp Coordinat And Policy Formulation"},null,11105423,12128830,12193830,877655.5,5548810.1699999999,6095184.2800000003,-546374.11000000034,-8.9640293861632067E-2,12193830]
[{"$f":"'Org structure'!E73","v":"06.3 - Idp Coordinat And Policy Form - Facilit"},null,2500,8170,23170,0,0,10904.15,-10904.15,-1,23170]
[{"$f":"'Org structure'!E74","v":"06.4 - Corporate Communication"},null,15801464.380000001,15860769,15860769,1323192.72,7825243.6500000004,7930428,-105184.34999999963,-1.3263388810793015E-2,15860769]
[{"$f":"'Org structure'!E75","v":"06.5 - Cluster Coordination"},null,205002,123376,123376,0,54148.04,61698,-7549.9599999999991,-0.12236960679438554,123376]
[{"$f":"'Org structure'!E76","v":"06.6 - Mayoral Support"},null,8464378.5999999996,9242760,9242760,768861.74,4718434.7,4621410,97024.700000000186,2.0994609870147896E-2,9242760]
[{"$f":"'Org structure'!E77","v":"06.7 - International & Intergovmental Relations"},null,1719278.49,1687609,1952609,198725.36,1324912.78,913606.64,411306.14,0.4502004713976247,1952609]
[{"$f":"'Org structure'!E78","v":"06.8 - Transversal & Disability"},null,0,12827329,13262597,1111845.3400000001,4189624.11,6627415.3300000001,-2437791.2200000002,-0.36783438167289273,13262597]
[{"$f":"'Org structure'!A8","v":"Vote 07 - Financial Management"},null,{"$f":"SUM(C298:C314)","v":401887867.13},308429755,311542605,22338034.199999996,140600715.72,154523289.29999998,-13922573.579999983,-9.0100163173267273E-2,{"$f":"SUM(K298:K314)","v":311542605}]
[{"$f":"'Org structure'!E80","v":"07.1 - Office Of The Cfo"},null,165442272.69999999,93474720,92296330,6423163.8899999997,47432541.990000002,46137228.810000002,{"$f":"G298-H298","v":1295313.1799999997},{"$f":"IF(I298=0,\"\",I298/H298)","v":2.8075227173575874E-2},92296330]
[{"$f":"'Org structure'!E81","v":"07.2 - Fleet Management"},null,0,26798269,28868269,4430743.16,11962186.9,13827051.060000001,-1864864.1600000001,-0.13487070756503014,28868269]
[{"$f":"'Org structure'!E82","v":"07.3 - Deputy Cfo - Finance"},null,2072162.22,2148719,1686023,145699.32999999999,966454.77,928712.28,37742.489999999991,4.0639593997831049E-2,1686023]
[{"$f":"'Org structure'!E83","v":"07.4 - Deputy Cfo - Marketing"},null,280.33999999999997,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E84","v":"07.5 - Financial Planning & Budgeting- Finance"},null,3997181.53,3896876,3896876,334403.53999999998,2092367.22,1948476,143891.21999999997,7.3848084348998894E-2,3896876]
[{"$f":"'Org structure'!E85","v":"07.6 - Financial Planning & Budgeting - Bud&Tre"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E86","v":"07.7 - Financial Planning & Budgeting - Bud&Tre"},null,5651878.7699999996,6847378,7099010,520522.04,2892001.8,3507597.3,-615595.5,-0.17550347070913758,7099010]
[{"$f":"'Org structure'!E87","v":"07.8 - Financial Planning & Budgeting - Inform"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E88","v":"07.9 - Assets Management"},null,49484386.310000002,26425028,27845028,894519.19,8007056.6500000004,13685933.310000001,-5678876.6600000001,-0.41494259334513739,27845028]
[{"$f":"'Org structure'!E89","v":"07.10 - Revenue Management"},null,27586018.890000001,0,44653690,732224.77,14434089.470000001,21575309.460000001,-7141219.9900000002,-0.33099038524752639,44653690]
[{"$f":"'Org structure'!E90","v":"07.11 - Municipal Valuation And Rating"},null,11246372.699999999,15072055,15152055,843555.68,7665302.2000000002,7567417.2999999998,97884.900000000373,1.2935047205603473E-2,15152055]
[{"$f":"'Org structure'!E91","v":"07.12 - Supply Chain Management"},null,26071759.559999999,25349666,25349666,1946789.15,11806234.119999999,12674886,-868651.88000000082,-6.8533309096429018E-2,25349666]
[{"$f":"'Org structure'!E92","v":"07.13 - Accounting Services - Finance"},null,110335554.11,28203634,27760584,2035410.71,16595864.199999999,13954216.130000001,2641648.0699999984,0.18930823812602066,27760584]
[{"$f":"'Org structure'!E93","v":"07.14 - Accounting Services - Human Resources"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E94","v":"07.15 - Cash Collection & Customer Enquiries"},null,0,72172825,29362489,4031002.74,16745648.800000001,14847995.01,1897653.790000001,0.12780538979989872,29362489]
[{"$f":"'Org structure'!E95","v":"07.16 - Billing & Accounts"},null,0,8040585,7572585,0,967.6,3868466.64,-3867499.04,-0.99974987505643831,7572585]
[{"$f":"'Org structure'!E96","v":"07.17 - Sundry Income Management"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!A9","v":"Vote 08 - Technical Services"},null,{"$f":"SUM(C316:C337)","v":23013221.109999999},2073153488,2217497242,80872591.940000013,453460898.28999996,1107555180.5200002,-654094282.23000026,-0.59057489300253296,{"$f":"SUM(K316:K337)","v":2217497242}]
[{"$f":"'Org structure'!E98","v":"08.1 - Legal Services And Support"},null,23013221.109999999,0,0,0,693200.35,0,{"$f":"G316-H316","v":693200.35},{"$f":"IF(I316=0,\"\",I316/H316)","v":{"$error":"#DIV/0!"}},0]
[{"$f":"'Org structure'!E99","v":"08.2 - General Manager"},null,0,1944781,2068731,0,845740.53,1023894.37,-178153.83999999997,-0.17399630784179423,2068731]
[{"$f":"'Org structure'!E100","v":"08.3 - Roads & Stormwater - Roads"},null,0,301501301,298696301,31032912.350000001,157260792.19,149815756.02000001,7445036.1699999869,4.9694614023147836E-2,298696301]
[{"$f":"'Org structure'!E101","v":"08.4 - Roads & Stormwater - Stormwater"},null,0,2652903,60718943,3162032.92,3267286.25,27380116.48,-24112830.23,-0.88066938092149416,60718943]
[{"$f":"'Org structure'!E102","v":"08.5 - Project Implementation Unit"},null,0,28813253,28813253,1016944.13,4079029.47,14406660,-10327630.529999999,-0.71686501451412055,28813253]
[{"$f":"'Org structure'!E103","v":"08.6 - Project Implementation Unit - Roads"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E104","v":"08.7 - Project Implementation Unit - S Water"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E105","v":"08.8 - Project Implementation Unit - Sports"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E106","v":"08.9 - Project Implementation Unit - Sewer"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E107","v":"08.10 - Project Implementation Unit - Halls"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E108","v":"08.11 - Project Implementation Unit - Landfill"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E109","v":"08.12 - Electricity Plan And Develmnt - Elec"},null,0,60339869,60339869,5058747.12,28626524.600000001,30169974,-1543449.3999999985,-5.1158459732182686E-2,60339869]
[{"$f":"'Org structure'!E110","v":"08.13 - Electricity Plan And Develmnt - Non Ele"},null,0,1741480,1741480,226241.03,934358.27,870768,63590.270000000019,7.3027798449185111E-2,1741480]
[{"$f":"'Org structure'!E111","v":"08.14 - Alternative Energy And Public Lighting"},null,0,56818028,55529913,374463.34,12570686.560000001,28302494.440000001,-15731807.880000001,-0.55584527764330871,55529913]
[{"$f":"'Org structure'!E112","v":"08.15 - Electricity Maintenance And Operation"},null,0,1273491421,1272241421,11174159.07,67564055.969999999,635737863.60000002,-568173807.63,-0.89372340419146301,1272241421]
[{"$f":"'Org structure'!E113","v":"08.16 - Water Services Planning & Development"},null,0,20903882,46201257,2690981.12,16737763.289999999,23100663.48,-6362900.1900000013,-0.27544231339973624,46201257]
[{"$f":"'Org structure'!E114","v":"08.17 - Water Services Plan&Devlopment - Sewer"},null,0,213595,213595,0,0,106800,-106800,-1,213595]
[{"$f":"'Org structure'!E115","v":"08.18 - Water Services Plan&Dev - Water T/Ment"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E116","v":"08.19 - Water Services Opertn&Maint Sup - Water"},null,0,221847756,230879922,13885694.77,85493927.629999995,119342660.70999999,-33848733.079999998,-0.28362643231368595,230879922]
[{"$f":"'Org structure'!E117","v":"08.20 - Water Services Oprtn&Maint Sup - W/Water"},null,0,7037118,7037118,66180.05,1182092.43,3518562,-2336469.5700000003,-0.66404104006125242,7037118]
[{"$f":"'Org structure'!E118","v":"08.21 - Water Service Op&Maint Sup-Water Treatm"},null,0,44438122,61101522,3445013.18,28959859.09,29663018.52,-703159.4299999997,-2.3704918281526249E-2,61101522]
[{"$f":"'Org structure'!E119","v":"08.22 - Water Service Op&Maint Sup- Waste W Trt"},null,0,51409979,91913917,8739222.8599999994,45245581.659999996,44115948.899999999,1129632.7599999979,2.5605994842377695E-2,91913917]
[{"$f":"'Org structure'!A10","v":"Vote 09 - Sports, Arts & Culture"},null,{"$f":"SUM(C339:C349)","v":34733290.340000004},72869057,74026900,5448776.4300000006,32521940.449999996,36820382.579999998,{"$f":"G338-H338","v":-4298442.1300000027},{"$f":"IF(I338=0,\"\",I338/H338)","v":-0.11674083289766847},{"$f":"SUM(K339:K349)","v":74026900}]
[{"$f":"'Org structure'!E121","v":"09.1 - Office Of The Gm - Regional Centre Coord"},null,2549899.85,2938706,2531904,98920.27,959995.81,1265993.1000000001,{"$f":"G339-H339","v":-305997.29000000004},{"$f":"IF(I339=0,\"\",I339/H339)","v":-0.24170533788849247},2531904]
[{"$f":"'Org structure'!E122","v":"09.2 - Regional Centre - Central Region"},null,4079180.1,0,0,0,522085.72,0,522085.72,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E123","v":"09.3 - Regional Centre - Northern Region"},null,5953338.6100000003,0,0,0,265370.92,0,265370.92,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E124","v":"09.4 - Regional Centre - Eastern Region"},null,9639046.4199999999,0,0,0,363075.4,0,363075.4,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E125","v":"09.5 - Regional Centre - Southern Region"},null,12511825.359999999,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E126","v":"09.6 - Office Of The Gm"},null,0,936259,936259,342941.73,342941.73,468138,-125196.27000000002,-0.2674345385335094,936259]
[{"$f":"'Org structure'!E127","v":"09.7 - Sports Dev&Recreational Fac - Sports Dev"},null,0,18245046,19663196,731456.64,13308513.73,9648315.5600000005,3660198.17,0.37936136595432829,19663196]
[{"$f":"'Org structure'!E128","v":"09.8 - Sports Dev&Recreational Fac- Recr Faclty"},null,0,17093082,17093082,1346332.26,5231779.8399999999,8546592,-3314812.16,-0.3878519250714203,17093082]
[{"$f":"'Org structure'!E129","v":"09.9 - Comm Halls; Arts & Cult - Halls"},null,0,12131752,12278247,966441.1,3606730.2,6129107.9199999999,-2522377.7199999997,-0.4115407581206369,12278247]
[{"$f":"'Org structure'!E130","v":"09.10 - Comm Halls; Arts & Cult - Arts&Culture"},null,0,2716002,2716002,121371.43,818979.47,1358064,-539084.53,-0.39695075489814913,2716002]
[{"$f":"'Org structure'!E131","v":"09.11 - Comm Halls; Arts & Cult - Library"},null,0,18808210,18808210,1841313,7102467.6299999999,9404172,-2301704.37,-0.24475353811053224,18808210]
[{"$f":"'Org structure'!A11","v":"Vote 10 - Community Services"},null,{"$f":"SUM(C351:C367)","v":552793366.20999992},570296925,578309636,54663705.270000003,250102436.83999997,287477355.96000004,-37374919.120000064,-0.13000995850678568,{"$f":"SUM(K351:K367)","v":578309636}]
[{"$f":"'Org structure'!E133","v":"10.1 - Office Of The Gm - Communicty Services"},null,3495028.13,3386739,3385289,51602.23,798382.4,1689961.45,{"$f":"G351-H351","v":-891579.04999999993},{"$f":"IF(I351=0,\"\",I351/H351)","v":-0.52757360234459783},3385289]
[{"$f":"'Org structure'!E134","v":"10.2 - Solid Waste - Removal"},null,286993651.58999997,237242683,240282683,15939339.949999999,91417257.849999994,119818700.68000001,-28401442.830000013,-0.23703681202362384,240282683]
[{"$f":"'Org structure'!E135","v":"10.3 - Solid Waste - Landfill"},null,47982305.710000001,37450030,36850030,9807021.1400000006,16753058.960000001,18575046,-1821987.0399999991,-9.8087888449912813E-2,36850030]
[{"$f":"'Org structure'!E136","v":"10.4 - Sports Recreation  & Heritage - Sports"},null,40899484.920000002,0,0,0,996892.4,0,996892.4,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E137","v":"10.5 - Sports Recreation  & Heritage - Recrea"},null,20773043.77,0,0,0,2957961.52,0,2957961.52,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E138","v":"10.6 - Sports Recreation  & Heritage  - Galary"},null,31362905.649999999,0,0,0,228333.6,0,228333.6,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E139","v":"10.7 - Sports Recreation  & Heritage - Halls"},null,10341929.77,0,0,0,1895397.77,0,1895397.77,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E140","v":"10.8 - Sports Recreation  & Heritage - Library"},null,18856834.32,0,0,886727.91,8728645.2100000009,0,8728645.2100000009,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E141","v":"10.9 - Sports Recreation  & Heritage - Cultural"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E142","v":"10.10 - Parks And Cemetaries - Parks"},null,69822422.010000005,59090321,60279331,4495133.88,25552455.789999999,29754691.510000002,-4202235.7200000025,-0.141229349280523,60279331]
[{"$f":"'Org structure'!E143","v":"10.11 - Parks And Cemetaries - Cemetaries"},null,22265760.34,12473300,15964290,1276570.26,5850769.4400000004,7001512.21,-1150742.7699999996,-0.16435631839025239,15964290]
[{"$f":"'Org structure'!E144","v":"10.12 - Traffic Services"},null,0,4083789,4687789,856570.93,2317801.66,2242913.98,74887.680000000168,3.3388565351935684E-2,4687789]
[{"$f":"'Org structure'!E145","v":"10.13 - Mun Law Enforcmnt&Secty - Law Enforcmnt"},null,0,22929194,22958355,2189795.62,8616956.3599999994,11476326.4,-2859370.040000001,-0.24915377450400861,22958355]
[{"$f":"'Org structure'!E146","v":"10.14 - Mun Law Enforcmnt&Secty - Law Enforcmnt"},null,0,82113200,82193200,7230337.79,29052626.960000001,41066679.990000002,-12014053.030000001,-0.29254989770114115,82193200]
[{"$f":"'Org structure'!E147","v":"10.15 - Mun Law Enforcmnt&Secty - Law Enforcmnt"},null,0,53946711,53946711,6956905.6600000001,35058871.07,26973414,8085457.0700000003,0.29975653322934948,53946711]
[{"$f":"'Org structure'!E148","v":"10.16 - Disaster Management - Disaster Manmnt"},null,0,6137759,6318759,665182.21,2415902.69,3156439.74,-740537.05000000028,-0.23461149617891969,6318759]
[{"$f":"'Org structure'!E149","v":"10.17 - Disaster Management - Fire&Rescue Serv"},null,0,51443199,51443199,4308517.6900000004,17461123.16,25721670,-8260546.8399999999,-0.32115126428416196,51443199]
[{"$f":"'Org structure'!A12","v":"Vote 11 - Public Works, Roads And Transport"},null,{"$f":"SUM(C369:C390)","v":444612823.33999997},55261040,0,1578719.85,24522561.399999999,2511867.5,22010693.899999999,8.762681112757738,{"$f":"SUM(K369:K390)","v":0}]
[{"$f":"'Org structure'!E151","v":"11.1 - Office Of The Gm - Roads"},null,1961553.88,0,0,54447.99,191419.23,0,{"$f":"G369-H369","v":191419.23},{"$f":"IF(I369=0,\"\",I369/H369)","v":{"$error":"#DIV/0!"}},0]
[{"$f":"'Org structure'!E152","v":"11.2 - Office Of The Gm - Stormwater"},null,52679733,55261040,0,0,0,2511867.5,-2511867.5,-1,0]
[{"$f":"'Org structure'!E153","v":"11.3 - Roads And Stormwater - Roads"},null,289819509.39999998,0,0,0,12692684.029999999,0,12692684.029999999,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E154","v":"11.4 - Roads And Stormwater - Stormwater"},null,53353914.710000001,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E155","v":"11.5 - Roads And Stormwater - Signal"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E156","v":"11.6 - Public Transport Operations - Transport"},null,9015383.5500000007,0,0,0,549924.52,0,549924.52,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E157","v":"11.7 - Project Implementation Unit"},null,21859205.199999999,0,0,0,1937569.56,0,1937569.56,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E158","v":"11.8 - Project Implementation Unit - Roads"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E159","v":"11.9 - Project Implementation Unit - S Water"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E160","v":"11.10 - Project Implementation Unit - P Transprt"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E161","v":"11.11 - Project Implementation Unit - Sports"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E162","v":"11.12 - Project Implementation Unit - Sewer"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E163","v":"11.13 - Project Implementation Unit - Halls"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E164","v":"11.14 - Project Implementation Unit - Landfill"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E165","v":"11.15 - Project Implementation Unit - Nc Roads"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E166","v":"11.16 - Project Implementation Unit - St Lights"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E167","v":"11.17 - Project Implementation Unit - Fleet"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E168","v":"11.18 - Project Implementation Unit - S Waste"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E169","v":"11.19 - Project Implementation Unit - Parks"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E170","v":"11.20 - Project Implementation Unit - Water Dist"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E171","v":"11.21 - Project Implementation Unit - Water Trt"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E172","v":"11.22 - Expanded Public Works Programme"},null,15923523.6,0,0,1524271.86,9150964.0600000005,0,9150964.0600000005,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!A13","v":"Vote 12 - Local Economic Development"},null,{"$f":"SUM(C392:C408)","v":282912506.43000001},84628784,85090271,2478444.67,42994762.560000002,42390953.460000001,603809.10000000149,1.4243819747290051E-2,{"$f":"SUM(K392:K408)","v":85090271}]
[{"$f":"'Org structure'!E174","v":"12.1 - Office Of The Gm - Public Safety"},null,1867957.45,2136731,2136731,214748.99,984293.94,1068378,{"$f":"G392-H392","v":-84084.060000000056},{"$f":"IF(I392=0,\"\",I392/H392)","v":-7.8702537865811592E-2},2136731]
[{"$f":"'Org structure'!E175","v":"12.2 - Law Enforce And Security Serv - Traffic"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E176","v":"12.3 - Law Enforce And Security Serv - Traffic"},null,87636185.5,0,0,0,14289338.51,0,14289338.51,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E177","v":"12.4 - Law Enforce And Security Serv - Lic&Regu"},null,25408864.699999999,0,0,0,4494212.4400000004,0,4494212.4400000004,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E178","v":"12.5 - Law Enforce And Security Serv - Security"},null,84995613.969999999,0,0,0,1148387.1499999999,0,1148387.1499999999,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E179","v":"12.6 - Licencing And Traffic Services"},null,14162231.73,34503705,34327750,876436.85,5917263.7400000002,17163948.539999999,-11246684.799999999,-0.65525043807897598,34327750]
[{"$f":"'Org structure'!E180","v":"12.7 - Traffic Services"},null,7465632.9400000004,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E181","v":"12.8 - Traffic Services"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E182","v":"12.9 - Disaster Management - Fire And Protect"},null,54752578.310000002,0,0,0,8620918.7300000004,0,8620918.7300000004,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E183","v":"12.10 - Disaster Management - Disaster Man"},null,6623441.8300000001,0,0,0,1199806.68,0,1199806.68,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E184","v":"12.11 - Office Of The Gm - Local Economic Development"},null,0,15936259,4486259,9738.7900000000009,87204.77,3895592.67,-3808387.9,-0.97761450506066383,4486259]
[{"$f":"'Org structure'!E185","v":"12.12 - Business Regulations And Governance"},null,0,4722531,11169973,390153.28,1887462.33,5081802.75,-3194340.42,-0.62858410236406759,11169973]
[{"$f":"'Org structure'!E186","v":"12.13 - Tourism Development"},null,0,0,1780000,6991.69,46599.61,467500,-420900.39,-0.90032168983957217,1780000]
[{"$f":"'Org structure'!E187","v":"12.14 - Economic Development"},null,0,7646455,11506455,700126.62,3167536.14,4872129.5,-1704593.3599999999,-0.34986618479660686,11506455]
[{"$f":"'Org structure'!E188","v":"12.15 - Expanded Public Works Programme"},null,0,16233983,16233983,5286.19,21943.62,8117004,-8095060.3799999999,-0.99729658627739992,16233983]
[{"$f":"'Org structure'!E189","v":"12.16 - Community Works Programme"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E190","v":"12.17 - Public Transport Operations"},null,0,3449120,3449120,274962.26,1129794.8999999999,1724598,-594803.10000000009,-0.34489376654733456,3449120]
[{"$f":"'Org structure'!A14","v":"Vote 13 - Water And Sanitation"},null,{"$f":"SUM(C410:C422)","v":487018850.41000009},27243016,1872514,72411.399999999994,27951816.329999998,936279.18,27015537.149999999,28.854147061136185,{"$f":"SUM(K410:K422)","v":1872514}]
[{"$f":"'Org structure'!E192","v":"13.1 - Office Of The Gm - Water"},null,5340751.4400000004,1937471,1872514,72411.399999999994,2177282.11,936275.64,{"$f":"G410-H410","v":1241006.4699999997},{"$f":"IF(I410=0,\"\",I410/H410)","v":1.3254712789494338},1872514]
[{"$f":"'Org structure'!E193","v":"13.2 - Office Of The Gm - Sanitation"},null,16499.88,8170,0,0,0,1.02,-1.02,-1,0]
[{"$f":"'Org structure'!E194","v":"13.3 - Water Services Plan And Develp - Water"},null,9662366.3000000007,0,0,0,1462578.12,0,1462578.12,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E195","v":"13.4 - Water Services Plan And Develp - Sanitat"},null,203618,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E196","v":"13.5 - Water Services Plan And Develp - W Treat"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E197","v":"13.6 - Water Services Plan And Develp - W Stor"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E198","v":"13.7 - Water Services Plan And Develp - W Distr"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E199","v":"13.8 - Contract Management - Water"},null,278941205.24000001,0,0,0,10600656.859999999,0,10600656.859999999,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E200","v":"13.9 - Contract Management - Sanitation"},null,22469973.219999999,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E201","v":"13.10 - Contract Management - Water Storage"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E202","v":"13.11 - Water Services Oper & Maint - Water Dist"},null,25347111.219999999,25297375,0,0,0,2.52,-2.52,-1,0]
[{"$f":"'Org structure'!E203","v":"13.12 - Water Services Oper & Maint - Water Trea"},null,92075840.599999994,0,0,0,7120180.0599999996,0,7120180.0599999996,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!E204","v":"13.13 - Water Services Oper & Maint - Waste W Tr"},null,52961484.509999998,0,0,0,6591119.1799999997,0,6591119.1799999997,{"$error":"#DIV/0!"},0]
[{"$f":"'Org structure'!A15","v":"Vote 14 - Energy"},null,{"$f":"SUM(C424:C428)","v":1315928907.5299997},3053455,2191570,69826846.090000004,581140430.63999999,1095799.56,580044631.08000004,529.33460849354606,{"$f":"SUM(K424:K428)","v":2191570}]
[{"$f":"'Org structure'!E206","v":"14.1 - Office Of The Gm - Energy"},null,1946610.19,2191570,2191570,224286.95,1025571.9,1095792,{"$f":"G424-H424","v":-70220.099999999977},{"$f":"IF(I424=0,\"\",I424/H424)","v":-6.4081595777300784E-2},2191570]
[{"$f":"'Org structure'!E207","v":"14.2 - Electricity Plan And Develmnt - Elec"},null,71996650.489999995,0,0,0,1210642.1200000001,0,{"$f":"G425-H425","v":1210642.1200000001},{"$f":"IF(I425=0,\"\",I425/H425)","v":{"$error":"#DIV/0!"}},0]
[{"$f":"'Org structure'!E208","v":"14.3 - Electricity Plan And Develmnt - Non Elec"},null,1983337.9,0,0,0,469614.66,0,{"$f":"G426-H426","v":469614.66},{"$f":"IF(I426=0,\"\",I426/H426)","v":{"$error":"#DIV/0!"}},0]
[{"$f":"'Org structure'!E209","v":"14.4 - Electricity Maintenance And Operations"},null,1220772613.6199999,0,0,69602559.140000001,578434601.96000004,0,{"$f":"G427-H427","v":578434601.96000004},{"$f":"IF(I427=0,\"\",I427/H427)","v":{"$error":"#DIV/0!"}},0]
[{"$f":"'Org structure'!E210","v":"14.5 - Alternative Energy And Public Lighting"},null,19229695.329999998,861885,0,0,0,7.56,{"$f":"G428-H428","v":-7.56},{"$f":"IF(I428=0,\"\",I428/H428)","v":-1},0]
[{"$f":"'Org structure'!A16","v":"Vote 15 - Other"},null,{"$f":"SUM(C430:C430)","v":0},0,0,0,0,0,{"$f":"G429-H429","v":0},{"$f":"IF(I429=0,\"\",I429/H429)","v":""},{"$f":"SUM(K430:K430)","v":0}]
[{"$f":"'Org structure'!E212","v":"15.1 - Infrastructure Planning"},null,0,0,0,0,0,0,{"$f":"G430-H430","v":0},{"$f":"IF(I430=0,\"\",I430/H430)","v":""},0]
["Total Expenditure by Vote",2,{"$f":"C220+C238+C242+C265+C275+C288+C297+C315+C338+C350+C368+C391+C409+C423+C429","v":4200679337.1899996},3728953527,3728954156,271063360.96000004,1767105550.5099998,1864481280.5000002,-97375729.990000486,-5.2226713675498589E-2,{"$f":"K220+K238+K242+K265+K275+K288+K297+K315+K338+K350+K368+K391+K409+K423+K429","v":3728954156}]
[null,null,null,null,null,null,null,null,0,"",null,{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
[{"$f":"result","v":"Surplus/ (Deficit) for the year"},2,{"$f":"C217-C431","v":-393213077.60999966},654599086,654598457,245548047.68000001,335222252.9800005,327294521.49999976,7927731.4800007343,2.4222010938856304E-2,{"$f":"K217-K431","v":654598457}]
[{"$f":"head27a","v":"References"}]
["1. Insert 'Vote'; e.g. Department, if different to standard structure"]
["2. Must reconcile to Financial Performance ('Revenue and Expenditure by Standard Classification' and 'Revenue and Expenditure')"]
["3. Assign share in 'associate' to relevant Vote"]
[]
["check revenue"]
["check expenditure"]

{"sheet":"C4-FinPerf RE","index":11,"n_rows":53,"n_cols":11,"rows_kept":53,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,1,2,1],[1,3,1,10],[0,0,0,10]]}
[{"$f":"muni& \" - \"&S71B& \" - \"&date","v":"MP326 City of Mbombela - Table C4 Monthly Budget Statement - Financial Performance (revenue and expenditure) - Mid-Year Assessment"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2021/22"},{"$f":"Head2","v":"Budget Year 2022/23"}]
[null,null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head38","v":"Monthly actual"},{"$f":"Head39","v":"YearTD actual"},{"$f":"Head40","v":"YearTD budget"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head8","v":"Full Year Forecast"}]
["R thousands",null,null,null,null,null,null,null,null,"%"]
["Revenue By Source"]
["Property rates",null,744046037.52999997,816052342,816052342,68176083.590000004,405422210.31,408026148,{"$f":"G6-H6","v":-2603937.6899999976},{"$f":"IF(I6=0,\"\",I6/H6)","v":-6.3817912228507417E-3},816052342]
["Service charges - electricity revenue",null,1258134427.6099999,1505858250,1505858250,100841123.01000001,660698981.90999997,752929044,-92230062.090000033,-0.12249502502921117,1505858250]
["Service charges - water revenue",null,109243597.34,132387334,132387334,10597777.49,61842296.75,66193638,-4351341.25,-6.5736547823523464E-2,132387334]
["Service charges - sanitation revenue",null,23171874.489999998,27153857,27153857,2113538.9300000002,12394308.630000001,13576902,-1182593.3699999992,-8.7103329610834571E-2,27153857]
["Service charges - refuse revenue",null,159341854.38,162253167,162253167,12613485.369999999,75367669.930000007,81126540,-5758870.0699999928,-7.0986265037310758E-2,162253167]
[]
["Rental of facilities and equipment",null,45284217.240000002,57023016,57023016,450400.34,2705436.12,28511442,-25806005.879999999,-0.905110512474255,57023016]
["Interest earned - external investments",null,3558803.91,1783825,1783825,104927.85,2364038.5499999998,891900,1472138.5499999998,1.6505645812310794,1783825]
["Interest earned - outstanding debtors",null,29528990.789999999,30711280,30711280,3278615.89,15894023.890000001,15355602,538421.8900000006,3.5063548143537494E-2,30711280]
["Dividends received",null,null,null,null,null,null,null,0,""]
["Fines, penalties and forfeits",null,5054283.7300000004,11718763,11718763,97154,1413797.06,5859348,-4445550.9399999995,-0.75871085656629367,11718763]
["Licences and permits",null,2782.61,7659221,7659221,0,0,3829608,-3829608,-1,7659221]
["Agency services",null,0,0,0,0,0,0,0,"",0]
["Transfers and subsidies",null,913257829.00999999,963947000,963947000,287022154,685776698.71000004,481973484,203803214.71000004,0.42285150838297991,963947000]
["Other revenue",null,61416110.829999998,186983558,186983558,2676868.17,32188348.27,93491658,-61303309.730000004,-0.65570887329862093,186983558]
["Gains",null,9109318,0,0,0,0,0,0,"",0]
["Total Revenue (excluding capital transfers and contributions)",null,{"$f":"SUM(C6:C10)+SUM(C12:C21)","v":3361150127.4699998},3903531613,3903531613,487972128.64000005,1956067810.1300001,1951765314,4302496.1300001144,2.2044126407710688E-3,{"$f":"SUM(K6:K10)+SUM(K12:K21)","v":3903531613}]
[]
["Expenditure By Type"]
["Employee related costs",null,1198405424.9100001,1188862070,1189517624,98768416.310000002,582879201.84000003,594652341.96000004,{"$f":"G25-H25","v":-11773140.120000005},{"$f":"IF(I25=0,\"\",I25/H25)","v":-1.9798358283085578E-2},1189517624]
["Remuneration of councillors",null,59935638.82,62925664,62925664,5013931.1100000003,30086359.780000001,31462950,-1376590.2199999988,-4.3752738379586112E-2,62925664]
["Debt impairment",null,159179776.22,131885248,131885248,119578.05,17760443.989999998,65942634,-48182190.010000005,-0.73066826554122788,131885248]
["Depreciation & asset impairment",null,553635849.01999998,480056940,480056940,46145133.780000001,276870802.82999998,240028512,36842290.829999983,0.15349131035732949,480056940]
["Finance charges",null,115406494.01000001,34847091,34847091,16.63,9706293.5800000001,17423634,-7717340.4199999999,-0.4429236989252644,34847091]
["Bulk purchases - electricity",null,1057513385.11,1137689750,1134289750,75001013.849999994,604593512.65999997,567299425.60000002,37294087.059999943,6.5739687680022113E-2,1134289750]
["Inventory consumed",null,79631689.900000006,67328097,65325469,2354281.96,28252563.57,32587211.260000002,-4334647.6900000013,-0.13301683459243027,65325469]
["Contracted services",null,642528857.14999998,458061190,466289609,35371905.07,150312614.72999999,230128248.77000001,-79815634.040000021,-0.34683110164268088,466289609]
["Transfers and subsidies",null,39335116.109999999,1826501,19006501,87267.6,14461382.24,8524332.5399999991,5937049.7000000011,0.69648264801269733,19006501]
["Other expenditure",null,290046926.44999999,165470976,144810260,8201816.5999999996,52182375.289999999,76431990.370000005,-24249615.080000006,-0.3172704905708974,144810260]
["Losses",null,5060179.49,0,0,0,0,0,0,"",0]
["Total Expenditure",null,{"$f":"SUM(C25:C35)","v":4200679337.1900001},{"$f":"SUM(D25:D35)","v":3728953527},{"$f":"SUM(E25:E35)","v":3728954156},271063360.95999998,1767105550.51,1864481280.5,-97375729.99000001,-5.2226713675498339E-2,3728954156]
[]
["Surplus/(Deficit)",null,{"$f":"C22-C36","v":-839529209.72000027},174578086,174577457,216908767.68000007,188962259.62000012,87284033.5,{"$f":"I22-I36","v":101678226.12000012},1.1649120926566727,{"$f":"K22-K36","v":174577457}]
["Transfers and subsidies - capital (monetary allocations) (National / Provincial and District)",null,436329950.86000001,480021000,480021000,28639280,146259993.36000001,240010488,{"$f":"G39-H39","v":-93750494.639999986},-0.39060999134337826,480021000]
["Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions)",null,4323680.71,0,0,0,0,0,{"$f":"G40-H40","v":0},"",0]
["Transfers and subsidies - capital (in-kind - all) ",null,5662500.54,0,0,0,0,0,{"$f":"G41-H41","v":0},"",0]
["Surplus/(Deficit) after capital transfers & contributions",null,{"$f":"C38+SUM(C39:C41)","v":-393213077.61000025},654599086,654598457,245548047.68000007,335222252.98000014,327294521.5,null,null,{"$f":"K38+SUM(K39:K41)","v":654598457}]
["Taxation",null,null,null,null,null,null,null,{"$f":"G43-H43","v":0},{"$f":"IF(I43=0,\"\",I43/H43)","v":""}]
["Surplus/(Deficit) after taxation",null,{"$f":"C42-C43","v":-393213077.61000025},654599086,654598457,245548047.68000007,335222252.98000014,327294521.5,null,null,{"$f":"K42-K43","v":654598457}]
["Attributable to minorities"]
["Surplus/(Deficit) attributable to municipality",null,{"$f":"SUM(C44:C45)","v":-393213077.61000025},654599086,654598457,245548047.68000007,335222252.98000014,327294521.5,null,null,{"$f":"SUM(K44:K45)","v":654598457}]
["Share of surplus/ (deficit) of associate"]
["Surplus/ (Deficit) for the year",null,{"$f":"C46+C47","v":-393213077.61000025},654599086,654598457,245548047.68000007,335222252.98000014,327294521.5,null,null,{"$f":"K46+K47","v":654598457}]
[{"$f":"head27a","v":"References"}]
["1. Material variances to be explained on Table SC1"]
[]
[]
[{"$f":"A22&\" including capital transfers/contributions etc\"","v":"Total Revenue (excluding capital transfers and contributions) including capital transfers/contributions etc"},null,{"$f":"C22+SUM(C39:C41)","v":3807466259.5799999},4383552613,4383552613,516611408.64000005,2102327803.4900002,2191775802,null,null,{"$f":"K22+SUM(K39:K41)","v":4383552613}]

{"sheet":"C5-Capex","index":12,"n_rows":86,"n_cols":11,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,0,0,10],[76,0,76,10],[78,0,78,10],[77,0,77,10],[1,0,2,0],[1,1,2,1]]}
[{"$f":"muni& \" - \"&S71D& \" - \"&date","v":"MP326 City of Mbombela - Table C5 Monthly Budget Statement - Capital Expenditure (municipal vote, functional classification and funding) - Mid-Year Assessment"}]
[{"$f":"Vdesc","v":"Vote Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2021/22"},{"$f":"Head2","v":"Budget Year 2022/23"}]
[null,null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head38","v":"Monthly actual"},{"$f":"Head39","v":"YearTD actual"},{"$f":"Head40","v":"YearTD budget"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head8","v":"Full Year Forecast"}]
["R thousands",1,null,null,null,null,null,null,null,"%"]
["Multi-Year expenditure appropriation",2]
[{"$f":"'Org structure'!A2","v":"Vote 01 - Council"},null,{"$f":"'C5C'!C7","v":0},{"$f":"'C5C'!D7","v":0},{"$f":"'C5C'!E7","v":0},{"$f":"'C5C'!F7","v":0},{"$f":"'C5C'!G7","v":0},{"$f":"'C5C'!H7","v":0},{"$f":"G6-H6","v":0},{"$f":"IF(I6=0,\"\",I6/H6)","v":""},{"$f":"'C5C'!K7","v":0}]
[{"$f":"'Org structure'!A3","v":"Vote 02 - Office Of Council"},null,{"$f":"'C5C'!C25","v":0},{"$f":"'C5C'!D25","v":0},{"$f":"'C5C'!E25","v":0},{"$f":"'C5C'!F25","v":0},{"$f":"'C5C'!G25","v":0},{"$f":"'C5C'!H25","v":0},0,"",{"$f":"'C5C'!K25","v":0}]
[{"$f":"'Org structure'!A4","v":"Vote 03 - Municipal Manager"},null,{"$f":"'C5C'!C29","v":0},{"$f":"'C5C'!D29","v":0},{"$f":"'C5C'!E29","v":0},{"$f":"'C5C'!F29","v":0},{"$f":"'C5C'!G29","v":0},{"$f":"'C5C'!H29","v":0},0,"",{"$f":"'C5C'!K29","v":0}]
[{"$f":"'Org structure'!A5","v":"Vote 04 - City Planning And Development Department"},null,{"$f":"'C5C'!C52","v":0},{"$f":"'C5C'!D52","v":0},{"$f":"'C5C'!E52","v":0},{"$f":"'C5C'!F52","v":0},{"$f":"'C5C'!G52","v":0},{"$f":"'C5C'!H52","v":0},0,"",{"$f":"'C5C'!K52","v":0}]
[{"$f":"'Org structure'!A6","v":"Vote 05 - Corporate Services Department"},null,{"$f":"'C5C'!C62","v":0},{"$f":"'C5C'!D62","v":0},{"$f":"'C5C'!E62","v":0},{"$f":"'C5C'!F62","v":0},{"$f":"'C5C'!G62","v":0},{"$f":"'C5C'!H62","v":0},0,"",{"$f":"'C5C'!K62","v":0}]
[{"$f":"'Org structure'!A7","v":"Vote 06 - Strategic Management Services"},null,{"$f":"'C5C'!C75","v":0},{"$f":"'C5C'!D75","v":0},{"$f":"'C5C'!E75","v":0},{"$f":"'C5C'!F75","v":0},{"$f":"'C5C'!G75","v":0},{"$f":"'C5C'!H75","v":0},0,"",{"$f":"'C5C'!K75","v":0}]
[{"$f":"'Org structure'!A8","v":"Vote 07 - Financial Management"},null,{"$f":"'C5C'!C84","v":0},{"$f":"'C5C'!D84","v":0},{"$f":"'C5C'!E84","v":0},{"$f":"'C5C'!F84","v":0},{"$f":"'C5C'!G84","v":0},{"$f":"'C5C'!H84","v":0},0,"",{"$f":"'C5C'!K84","v":0}]
[{"$f":"'Org structure'!A9","v":"Vote 08 - Technical Services"},null,{"$f":"'C5C'!C102","v":0},{"$f":"'C5C'!D102","v":447432105},{"$f":"'C5C'!E102","v":479057462},{"$f":"'C5C'!F102","v":22357484.239999998},{"$f":"'C5C'!G102","v":134511377.78},{"$f":"'C5C'!H102","v":237311575.24000001},-102800197.46000001,-0.4331866128149679,{"$f":"'C5C'!K102","v":479057462}]
[{"$f":"'Org structure'!A10","v":"Vote 09 - Sports, Arts & Culture"},null,{"$f":"'C5C'!C125","v":0},{"$f":"'C5C'!D125","v":0},{"$f":"'C5C'!E125","v":0},{"$f":"'C5C'!F125","v":0},{"$f":"'C5C'!G125","v":0},{"$f":"'C5C'!H125","v":0},0,"",{"$f":"'C5C'!K125","v":0}]
[{"$f":"'Org structure'!A11","v":"Vote 10 - Community Services"},null,{"$f":"'C5C'!C137","v":0},{"$f":"'C5C'!D137","v":3000000},{"$f":"'C5C'!E137","v":3000000},{"$f":"'C5C'!F137","v":0},{"$f":"'C5C'!G137","v":0},{"$f":"'C5C'!H137","v":1500000},-1500000,-1,{"$f":"'C5C'!K137","v":3000000}]
[{"$f":"'Org structure'!A12","v":"Vote 11 - Public Works, Roads And Transport"},null,{"$f":"'C5C'!C155","v":142995526.19999999},{"$f":"'C5C'!D155","v":0},{"$f":"'C5C'!E155","v":0},{"$f":"'C5C'!F155","v":0},{"$f":"'C5C'!G155","v":0},{"$f":"'C5C'!H155","v":0},0,"",{"$f":"'C5C'!K155","v":0}]
[{"$f":"'Org structure'!A13","v":"Vote 12 - Local Economic Development"},null,{"$f":"'C5C'!C178","v":0},{"$f":"'C5C'!D178","v":0},{"$f":"'C5C'!E178","v":0},{"$f":"'C5C'!F178","v":0},{"$f":"'C5C'!G178","v":0},{"$f":"'C5C'!H178","v":0},0,"",{"$f":"'C5C'!K178","v":0}]
[{"$f":"'Org structure'!A14","v":"Vote 13 - Water And Sanitation"},null,{"$f":"'C5C'!C196","v":12572897.950000001},{"$f":"'C5C'!D196","v":0},{"$f":"'C5C'!E196","v":0},{"$f":"'C5C'!F196","v":0},{"$f":"'C5C'!G196","v":0},{"$f":"'C5C'!H196","v":0},0,"",{"$f":"'C5C'!K196","v":0}]
[{"$f":"'Org structure'!A15","v":"Vote 14 - Energy"},null,{"$f":"'C5C'!C210","v":5682863.5700000003},{"$f":"'C5C'!D210","v":0},{"$f":"'C5C'!E210","v":0},{"$f":"'C5C'!F210","v":0},{"$f":"'C5C'!G210","v":0},{"$f":"'C5C'!H210","v":0},0,"",{"$f":"'C5C'!K210","v":0}]
[{"$f":"'Org structure'!A16","v":"Vote 15 - Other"},null,{"$f":"'C5C'!C216","v":0},{"$f":"'C5C'!D216","v":0},{"$f":"'C5C'!E216","v":0},{"$f":"'C5C'!F216","v":0},{"$f":"'C5C'!G216","v":0},{"$f":"'C5C'!H216","v":0},0,"",{"$f":"'C5C'!K216","v":0}]
["Total Capital Multi-year expenditure","4,7",{"$f":"SUM(C6:C20)","v":161251287.71999997},{"$f":"SUM(D6:D20)","v":450432105},482057462,22357484.239999998,134511377.78,238811575.24000001,-104300197.46000001,-0.43674682584033359,{"$f":"SUM(K6:K20)","v":482057462}]
[]
["Single Year expenditure appropriation",2]
[{"$f":"'C5C'!A222","v":"Vote 01 - Council"},null,{"$f":"'C5C'!C222","v":0},{"$f":"'C5C'!D222","v":0},{"$f":"'C5C'!E222","v":0},{"$f":"'C5C'!F222","v":0},{"$f":"'C5C'!G222","v":0},{"$f":"'C5C'!H222","v":0},{"$f":"G24-H24","v":0},{"$f":"IF(I24=0,\"\",I24/H24)","v":""},{"$f":"'C5C'!K222","v":0}]
[{"$f":"'C5C'!A240","v":"Vote 02 - Office Of Council"},null,{"$f":"'C5C'!C240","v":0},{"$f":"'C5C'!D240","v":0},{"$f":"'C5C'!E240","v":0},{"$f":"'C5C'!F240","v":0},{"$f":"'C5C'!G240","v":0},{"$f":"'C5C'!H240","v":0},0,"",{"$f":"'C5C'!K240","v":0}]
[{"$f":"'C5C'!A244","v":"Vote 03 - Municipal Manager"},null,{"$f":"'C5C'!C244","v":0},{"$f":"'C5C'!D244","v":0},{"$f":"'C5C'!E244","v":0},{"$f":"'C5C'!F244","v":0},{"$f":"'C5C'!G244","v":0},{"$f":"'C5C'!H244","v":0},0,"",{"$f":"'C5C'!K244","v":0}]
[{"$f":"'C5C'!A267","v":"Vote 04 - City Planning And Development Department"},null,{"$f":"'C5C'!C267","v":0},{"$f":"'C5C'!D267","v":0},{"$f":"'C5C'!E267","v":0},{"$f":"'C5C'!F267","v":0},{"$f":"'C5C'!G267","v":0},{"$f":"'C5C'!H267","v":0},0,"",{"$f":"'C5C'!K267","v":0}]
[{"$f":"'C5C'!A277","v":"Vote 05 - Corporate Services Department"},null,{"$f":"'C5C'!C277","v":7044909.5999999996},{"$f":"'C5C'!D277","v":12115800},{"$f":"'C5C'!E277","v":12115800},{"$f":"'C5C'!F277","v":800591.64},{"$f":"'C5C'!G277","v":750842.71},{"$f":"'C5C'!H277","v":6057918},-5307075.29,-0.87605597995879114,{"$f":"'C5C'!K277","v":12115800}]
[{"$f":"'C5C'!A290","v":"Vote 06 - Strategic Management Services"},null,{"$f":"'C5C'!C290","v":0},{"$f":"'C5C'!D290","v":0},{"$f":"'C5C'!E290","v":0},{"$f":"'C5C'!F290","v":0},{"$f":"'C5C'!G290","v":0},{"$f":"'C5C'!H290","v":0},0,"",{"$f":"'C5C'!K290","v":0}]
[{"$f":"'C5C'!A299","v":"Vote 07 - Financial Management"},null,{"$f":"'C5C'!C299","v":7233495.3099999996},{"$f":"'C5C'!D299","v":7700000},{"$f":"'C5C'!E299","v":7700000},{"$f":"'C5C'!F299","v":20380},{"$f":"'C5C'!G299","v":6969422.9300000006},{"$f":"'C5C'!H299","v":3850002},3119420.9300000006,0.81023878169413954,{"$f":"'C5C'!K299","v":7700000}]
[{"$f":"'C5C'!A317","v":"Vote 08 - Technical Services"},null,{"$f":"'C5C'!C317","v":0},{"$f":"'C5C'!D317","v":165172896},{"$f":"'C5C'!E317","v":161382034},{"$f":"'C5C'!F317","v":11324981.229999999},{"$f":"'C5C'!G317","v":34048546.740000002},{"$f":"'C5C'!H317","v":81695735.629999995},-47647188.889999993,-0.58322736826551291,{"$f":"'C5C'!K317","v":161382034}]
[{"$f":"'C5C'!A340","v":"Vote 09 - Sports, Arts & Culture"},null,{"$f":"'C5C'!C340","v":0},{"$f":"'C5C'!D340","v":8100000},{"$f":"'C5C'!E340","v":7997173},{"$f":"'C5C'!F340","v":0},{"$f":"'C5C'!G340","v":0},{"$f":"'C5C'!H340","v":3980551.19},-3980551.19,-1,{"$f":"'C5C'!K340","v":7997173}]
[{"$f":"'C5C'!A352","v":"Vote 10 - Community Services"},null,{"$f":"'C5C'!C352","v":10614563.130000001},{"$f":"'C5C'!D352","v":9300000},{"$f":"'C5C'!E352","v":9855080},{"$f":"'C5C'!F352","v":0},{"$f":"'C5C'!G352","v":0},{"$f":"'C5C'!H352","v":4902327.05},-4902327.05,-1,{"$f":"'C5C'!K352","v":9855080}]
[{"$f":"'C5C'!A370","v":"Vote 11 - Public Works, Roads And Transport"},null,{"$f":"'C5C'!C370","v":8071422.2399999993},{"$f":"'C5C'!D370","v":0},{"$f":"'C5C'!E370","v":0},{"$f":"'C5C'!F370","v":0},{"$f":"'C5C'!G370","v":0},{"$f":"'C5C'!H370","v":0},0,"",{"$f":"'C5C'!K370","v":0}]
[{"$f":"'C5C'!A393","v":"Vote 12 - Local Economic Development"},null,{"$f":"'C5C'!C393","v":2166233.8200000003},{"$f":"'C5C'!D393","v":0},{"$f":"'C5C'!E393","v":0},{"$f":"'C5C'!F393","v":0},{"$f":"'C5C'!G393","v":0},{"$f":"'C5C'!H393","v":0},0,"",{"$f":"'C5C'!K393","v":0}]
[{"$f":"'C5C'!A411","v":"Vote 13 - Water And Sanitation"},null,{"$f":"'C5C'!C411","v":0},{"$f":"'C5C'!D411","v":0},{"$f":"'C5C'!E411","v":0},{"$f":"'C5C'!F411","v":0},{"$f":"'C5C'!G411","v":0},{"$f":"'C5C'!H411","v":0},0,"",{"$f":"'C5C'!K411","v":0}]
[{"$f":"'C5C'!A425","v":"Vote 14 - Energy"},null,{"$f":"'C5C'!C425","v":29945600.740000002},{"$f":"'C5C'!D425","v":0},{"$f":"'C5C'!E425","v":0},{"$f":"'C5C'!F425","v":0},{"$f":"'C5C'!G425","v":0},{"$f":"'C5C'!H425","v":0},0,"",{"$f":"'C5C'!K425","v":0}]
[{"$f":"'C5C'!A431","v":"Vote 15 - Other"},null,{"$f":"'C5C'!C431","v":0},{"$f":"'C5C'!D431","v":0},{"$f":"'C5C'!E431","v":0},{"$f":"'C5C'!F431","v":0},{"$f":"'C5C'!G431","v":0},{"$f":"'C5C'!H431","v":0},0,"",{"$f":"'C5C'!K431","v":0}]
["Total Capital single-year expenditure",4,{"$f":"SUM(C24:C38)","v":65076224.839999996},202388696,199050087,12145952.869999999,41768812.380000003,100486533.86999999,-58717721.489999987,{"$f":"IF(I39=0,\"\",I39/H39)","v":-0.58433423095241244},{"$f":"SUM(K24:K38)","v":199050087}]
["Total Capital Expenditure",null,{"$f":"C39+C21","v":226327512.55999997},652820801,681107549,34503437.109999999,176280190.16,339298109.11000001,-163017918.94999999,{"$f":"IF(I40=0,\"\",I40/H40)","v":-0.48045631429425323},{"$f":"K39+K21","v":681107549}]
[]
["Capital Expenditure - Functional Classification"]
["Governance and administration",null,{"$f":"SUM(C44:C46)","v":14878035.449999999},19815800,19815800,820971.64,7720265.6399999997,9907920,{"$f":"G43-H43","v":-2187654.3600000003},{"$f":"IF(I43=0,\"\",I43/H43)","v":-0.22079854903955626},{"$f":"SUM(K44:K46)","v":19815800}]
["Executive and council",null,0,0,0,0,0,0,0,{"$f":"IF(I44=0,\"\",I44/H44)","v":""},0]
["Finance and administration",null,14878035.449999999,19815800,19815800,820971.64,7720265.6399999997,9907920,-2187654.3600000003,-0.22079854903955626,19815800]
["Internal audit",null,null,null,null,null,null,null,0,""]
["Community and public safety",null,{"$f":"SUM(C48:C52)","v":20410265.670000002},52223896,56432886,3911847.32,4034556.17,28022115.000000004,-23987558.830000006,-0.85602242478842161,{"$f":"SUM(K48:K52)","v":56432886}]
["Community and social services",null,8817583.3800000008,28836896,32093633,513104.19,635813.04,15895734.800000001,-15259921.760000002,-0.96000102870362436,32093633]
["Sport and recreation",null,10026079.01,17587000,17984173,3398743.13,3398743.13,8974061.1500000004,-5575318.0200000005,-0.62127033979482083,17984173]
["Public safety",null,1566603.28,5800000,6355080,0,0,3152319.05,-3152319.05,-1,6355080]
["Housing",null,null,null,null,null,null,null,0,""]
["Health",null,null,null,null,null,null,null,0,""]
["Economic and environmental services",null,{"$f":"SUM(C54:C56)","v":127406465.48},288547837,282023211,6035153.5499999998,62612323.579999998,141022075.11000001,-78409751.530000016,-0.5560104789894692,{"$f":"SUM(K54:K56)","v":282023211}]
["Planning and development",null,3869498,0,0,0,0,0,0,"",0]
["Road transport",null,123536967.48,288547837,282023211,6035153.5499999998,62612323.579999998,141022075.11000001,-78409751.530000016,-0.5560104789894692,282023211]
["Environmental protection",null,null,null,null,null,null,null,0,""]
["Trading services",null,{"$f":"SUM(C58:C61)","v":63632745.960000001},292233268,322835652,23735464.599999998,101913044.77,160345999,-58432954.230000004,-0.36441791247937533,{"$f":"SUM(K58:K61)","v":322835652}]
["Energy sources",null,35628464.310000002,156643000,160311278,10524485.93,49938226.509999998,79988939.049999997,-30050712.539999999,-0.37568584978000158,160311278]
["Water management",null,12389468.050000001,74974000,81664144,10979294.039999999,22621507.73,40609065.5,-17987557.77,-0.44294439058195023,81664144]
["Waste water management",null,15614813.6,56616268,76860230,2231684.63,29353310.530000001,37747990.450000003,-8394679.9200000018,-0.22238746539685006,76860230]
["Waste management",null,0,4000000,4000000,0,0,2000004,-2000004,-1,4000000]
["Other",null,0,0,0,0,0,0,0,"",0]
["Total Capital Expenditure - Functional Classification",3,{"$f":"C43+C47+C53+C57+C62","v":226327512.56000003},{"$f":"D43+D47+D53+D57+D62","v":652820801},681107549,34503437.109999999,176280190.16,339298109.11000001,-163017918.95000005,-0.48045631429425339,{"$f":"K43+K47+K53+K57+K62","v":681107549}]
[]
["Funded by:"]
["National Government",null,163384802.41,480021001,480021001,27152839.75,143806581.81999999,240010734,{"$f":"G66-H66","v":-96204152.180000007},{"$f":"IF(I66=0,\"\",I66/H66)","v":-0.40083270684051991},480021001]
["Provincial Government",null,null,null,null,null,null,null,0,""]
["District Municipality",null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A40","v":"Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions)"},null,0,4284000,4284000,253740.85,4071705.47,2142000,1929705.4700000002,0.90088957516339874,4284000]
["Transfers recognised - capital",null,{"$f":"SUM(C66:C69)","v":163384802.41},484305001,484305001,27406580.600000001,147878287.28999999,242152734,-94274446.710000008,-0.38931811816751988,{"$f":"SUM(K66:K69)","v":484305001}]
[]
["Borrowing",6,null,null,null,null,null,null,0,""]
["Internally generated funds",null,62942710.149999999,168515800,196802548,7096856.5099999998,28401902.870000001,97145375.109999999,-68743472.239999995,-0.70763504862851312,196802548]
["Total Capital Funding",null,{"$f":"+C70+C72+C73","v":226327512.56},652820801,681107549,34503437.109999999,176280190.16,339298109.11000001,-163017918.95000002,-0.48045631429425328,{"$f":"+K70+K72+K73","v":681107549}]
[{"$f":"head27a","v":"References"}]
["1. Municipalities may choose to appropriate for capital expenditure for three years or for one year (if one year appropriation projected expenditure required for yr2 and yr3)."]
["2. Include capital component of PPP unitary payment"]
["3. Capital expenditure by functional classification must reconcile to the total of multi-year and single year appropriations"]
["4. Include expenditure on investment property, intangible and biological assets"]
[]
["6. Include finance leases and PPP capital funding component of unitary payment - total borrowing/repayments to reconcile to changes in Table SA17"]
[]
[]
[]
[]
["check balance",null,{"$f":"C40-C74","v":0},{"$f":"D40-D74","v":0},0,0,0,0,null,null,0]

{"sheet":"C5C","index":13,"n_rows":436,"n_cols":23,"rows_kept":436,"cut":false,"hidden":false,"merged":[[1,3,1,10],[1,11,1,22],[0,0,0,10]]}
[{"$f":"muni& \" - \"&S71D& \" - \"&\"A\"& \" - \"&date","v":"MP326 City of Mbombela - Table C5 Monthly Budget Statement - Capital Expenditure (municipal vote, functional classification and funding) - A - Mid-Year Assessment"}]
[{"$f":"Vdesc","v":"Vote Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2021/22"},{"$f":"Head2","v":"Budget Year 2022/23"},null,null,null,null,null,null,null,{"$f":"Head4","v":{"$error":"#NAME?"}}]
["R thousand",null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head38","v":"Monthly actual"},{"$f":"Head39","v":"YearTD actual"},{"$f":"Head40","v":"YearTD budget"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head8","v":"Full Year Forecast"},{"$f":"Head12","v":"Forecast 2010/11"},{"$f":"Head13","v":"Forecast 2011/12"},{"$f":"Head14","v":"Forecast 2012/13"},{"$f":"Head15","v":"Forecast 2013/14"},{"$f":"Head16","v":"Forecast 2014/15"},{"$f":"Head17","v":"Forecast 2015/16"},{"$f":"Head18","v":"Forecast 2016/17"},{"$f":"Head19","v":"Forecast 2017/18"},{"$f":"Head20","v":"Forecast 2018/19"},{"$f":"Head21","v":"Forecast 2019/20"},{"$f":"Head22","v":"Forecast 2020/21"},{"$f":"Head23","v":"Forecast 2021/22"}]
[null,null,null,null,null,null,null,null,null,"%"]
["Capital expenditure - Municipal Vote"]
["Expenditure of multi-year capital appropriation",1]
[{"$f":"'Org structure'!A2","v":"Vote 01 - Council"},null,{"$f":"SUM(C8:C24)","v":0},0,0,0,0,0,{"$f":"G7-H7","v":0},{"$f":"IF(I7=0,\"\",I7/H7)","v":""},{"$f":"SUM(K8:K24)","v":0}]
[{"$f":"'Org structure'!E3","v":"01.1 - Office Of The Mayor"},null,null,null,null,null,null,null,{"$f":"G8-H8","v":0},{"$f":"IF(I8=0,\"\",I8/H8)","v":""},0]
[{"$f":"'Org structure'!E4","v":"01.2 - Office Of The Chief Whip"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E5","v":"01.3 - Office Of The Speaker"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E6","v":"01.4 - Mayoral Mmc - Budget & Treasury Servic"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E7","v":"01.5 - Mayoral Mmc - Corporate Services"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E8","v":"01.6 - Mmc - City Planning & Development"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E9","v":"01.7 - Mmc - Strategic Management"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E10","v":"01.8 - Mayoral Mmc - Community Services"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E11","v":"01.9 - Mmc - Energy"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E12","v":"01.10 - Mmc - Public Safety"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E13","v":"01.11 - Mmc - Water & Sanitation"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E14","v":"01.12 - Mmc - Public Works & Transport"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E15","v":"01.13 - Mayoral Mmc - Centre Coordination"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E16","v":"01.14 - Mpac (Section 79)"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E17","v":"01.15 - Mmc - Local Economic Developme"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E18","v":"01.16 - Mmc - Technical Services"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E19","v":"01.17 - Mmc - Sports;Arts & Culture"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!A3","v":"Vote 02 - Office Of Council"},null,{"$f":"SUM(C26:C28)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K26:K28)","v":0}]
[{"$f":"'Org structure'!E21","v":"02.1 - Office Of The Gm - Office Of Council"},null,null,null,null,null,null,null,{"$f":"G26-H26","v":0},{"$f":"IF(I26=0,\"\",I26/H26)","v":""},0]
[{"$f":"'Org structure'!E22","v":"02.2 - Public Stakeholder Participtn Petitions"},null,null,null,null,null,null,null,{"$f":"G27-H27","v":0},{"$f":"IF(I27=0,\"\",I27/H27)","v":""},0]
[{"$f":"'Org structure'!E23","v":"02.3 - Council Secretariat"},null,null,null,null,null,null,null,{"$f":"G28-H28","v":0},{"$f":"IF(I28=0,\"\",I28/H28)","v":""},0]
[{"$f":"'Org structure'!A4","v":"Vote 03 - Municipal Manager"},null,{"$f":"SUM(C30:C51)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K30:K51)","v":0}]
[{"$f":"'Org structure'!E25","v":"03.1 - Municipal Manager Administration"},null,null,null,null,null,null,null,{"$f":"G30-H30","v":0},{"$f":"IF(I30=0,\"\",I30/H30)","v":""},0]
[{"$f":"'Org structure'!E26","v":"03.2 - Municipal Manager Admin (Waste Man)"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E27","v":"03.3 - Municipal Manager Admin (Electricity)"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E28","v":"03.4 - Municipal Manager Admin (Rural Dev)"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E29","v":"03.5 - Internal Audit"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E30","v":"03.6 - Environmental Management And Planning"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E31","v":"03.7 - Water Services Compliance Monitoring"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E32","v":"03.8 - Monitoring"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E33","v":"03.9 - Evaluation"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E34","v":"03.10 - Enterprise Risk Management"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E35","v":"03.11 - Legal Services"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E36","v":"03.12 - Insurance Services"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E37","v":"03.13 - Office Of The Dmm - Aux"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E38","v":"03.14 - Performance And Monitoring"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E39","v":"03.15 - Enterprise Risk Management"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E40","v":"03.16 - Enviromental Management And Planning"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E41","v":"03.17 - Enviromental Man&Plan - Soil Conserv"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E42","v":"03.18 - Enviromental Man&Plan - Nature Cons"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E43","v":"03.19 - Transversal Services"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E44","v":"03.20 - Water Services Compliance Monitoring"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E45","v":"03.21 - Office  Dmm - Core Service - Water"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E46","v":"03.22 - Office  Dmm - Core Service - Waste Water"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!A5","v":"Vote 04 - City Planning And Development Department"},null,{"$f":"SUM(C53:C61)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K53:K61)","v":0}]
[{"$f":"'Org structure'!E48","v":"04.1 - Office Of The Gm - Planning"},null,null,null,null,null,null,null,{"$f":"G53-H53","v":0},{"$f":"IF(I53=0,\"\",I53/H53)","v":""},0]
[{"$f":"'Org structure'!E49","v":"04.2 - Land Use Management"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E50","v":"04.3 - Local Economic Development"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E51","v":"04.4 - Rural Plan Traditional Affairs & Agric"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E52","v":"04.5 - Human Settlement"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E53","v":"04.6 - Tourism Business Regulations And Gov"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E54","v":"04.7 - Spatial Development Planning"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E55","v":"04.8 - Real Estate Management"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E56","v":"04.9 - Comda"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!A6","v":"Vote 05 - Corporate Services Department"},null,{"$f":"SUM(C63:C74)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K63:K74)","v":0}]
[{"$f":"'Org structure'!E58","v":"05.1 - Office Of The Gm - Corporate Services"},null,null,null,null,null,null,null,{"$f":"G63-H63","v":0},{"$f":"IF(I63=0,\"\",I63/H63)","v":""},0]
[{"$f":"'Org structure'!E59","v":"05.2 - Public Stakehldr Partcipation Petitions"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E60","v":"05.3 - Hr Provision Organ Design & Empl Equity"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E61","v":"05.4 - Perform Management & Skills Development"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E62","v":"05.5 - Ohs; Wellness And Employment Relations"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E63","v":"05.6 - Facilities Management"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E64","v":"05.7 - Ict Records Management And Archives"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E65","v":"05.8 - Central Region"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E66","v":"05.9 - Eastern Region"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E67","v":"05.10 - Northern Region"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E68","v":"05.11 - Southern Region"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E69","v":"05.12 - Council Secretariate"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!A7","v":"Vote 06 - Strategic Management Services"},null,{"$f":"SUM(C76:C83)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K76:K83)","v":0}]
[{"$f":"'Org structure'!E71","v":"06.1 - Office Of The Gm - Strat Man Services"},null,null,null,null,null,null,null,{"$f":"G76-H76","v":0},{"$f":"IF(I76=0,\"\",I76/H76)","v":""},0]
[{"$f":"'Org structure'!E72","v":"06.2 - Idp Coordinat And Policy Formulation"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E73","v":"06.3 - Idp Coordinat And Policy Form - Facilit"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E74","v":"06.4 - Corporate Communication"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E75","v":"06.5 - Cluster Coordination"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E76","v":"06.6 - Mayoral Support"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E77","v":"06.7 - International & Intergovmental Relations"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E78","v":"06.8 - Transversal & Disability"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!A8","v":"Vote 07 - Financial Management"},null,{"$f":"SUM(C85:C101)","v":0},0,0,0,0,0,{"$f":"G84-H84","v":0},{"$f":"IF(I84=0,\"\",I84/H84)","v":""},{"$f":"SUM(K85:K101)","v":0}]
[{"$f":"'Org structure'!E80","v":"07.1 - Office Of The Cfo"},null,null,null,null,null,null,null,{"$f":"G85-H85","v":0},{"$f":"IF(I85=0,\"\",I85/H85)","v":""},0]
[{"$f":"'Org structure'!E81","v":"07.2 - Fleet Management"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E82","v":"07.3 - Deputy Cfo - Finance"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E83","v":"07.4 - Deputy Cfo - Marketing"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E84","v":"07.5 - Financial Planning & Budgeting- Finance"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E85","v":"07.6 - Financial Planning & Budgeting - Bud&Tre"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E86","v":"07.7 - Financial Planning & Budgeting - Bud&Tre"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E87","v":"07.8 - Financial Planning & Budgeting - Inform"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E88","v":"07.9 - Assets Management"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E89","v":"07.10 - Revenue Management"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E90","v":"07.11 - Municipal Valuation And Rating"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E91","v":"07.12 - Supply Chain Management"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E92","v":"07.13 - Accounting Services - Finance"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E93","v":"07.14 - Accounting Services - Human Resources"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E94","v":"07.15 - Cash Collection & Customer Enquiries"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E95","v":"07.16 - Billing & Accounts"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E96","v":"07.17 - Sundry Income Management"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!A9","v":"Vote 08 - Technical Services"},null,{"$f":"SUM(C103:C124)","v":0},447432105,479057462,22357484.239999998,134511377.78,237311575.24000001,-102800197.46000001,-0.4331866128149679,{"$f":"SUM(K103:K124)","v":479057462}]
[{"$f":"'Org structure'!E98","v":"08.1 - Legal Services And Support"},null,null,null,null,null,null,null,{"$f":"G103-H103","v":0},{"$f":"IF(I103=0,\"\",I103/H103)","v":""},0]
[{"$f":"'Org structure'!E99","v":"08.2 - General Manager"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E100","v":"08.3 - Roads & Stormwater - Roads"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E101","v":"08.4 - Roads & Stormwater - Stormwater"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E102","v":"08.5 - Project Implementation Unit"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E103","v":"08.6 - Project Implementation Unit - Roads"},null,0,240347837,245823211,6035153.5499999998,60781551.170000002,121722013.11,-60940461.939999998,-0.5006527610164333,245823211]
[{"$f":"'Org structure'!E104","v":"08.7 - Project Implementation Unit - S Water"},null,0,4260268,4260268,0,0,2130144,-2130144,-1,4260268]
[{"$f":"'Org structure'!E105","v":"08.8 - Project Implementation Unit - Sports"},null,0,2500000,2500000,0,0,1250004,-1250004,-1,2500000]
[{"$f":"'Org structure'!E106","v":"08.9 - Project Implementation Unit - Sewer"},null,0,15000000,18000000,0,4356120.6900000004,8863636.3499999996,-4507515.6599999992,-0.5085402290900618,18000000]
[{"$f":"'Org structure'!E107","v":"08.10 - Project Implementation Unit - Halls"},null,0,2500000,5741737,0,122708.85,2723520.8,-2600811.9499999997,-0.95494477222277863,5741737]
[{"$f":"'Org structure'!E108","v":"08.11 - Project Implementation Unit - Landfill"},null,0,2000000,2000000,0,0,1000002,-1000002,-1,2000000]
[{"$f":"'Org structure'!E109","v":"08.12 - Electricity Plan And Develmnt - Elec"},null,0,77544000,75268500,744953.8,16955706.579999998,38232666.859999999,-21276960.280000001,-0.55651258537396209,75268500]
[{"$f":"'Org structure'!E110","v":"08.13 - Electricity Plan And Develmnt - Non Ele"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E111","v":"08.14 - Alternative Energy And Public Lighting"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E112","v":"08.15 - Electricity Maintenance And Operation"},null,0,0,5668278,2366398.2200000002,4676592.92,1953113.33,2723479.59,1.394429881854321,5668278]
[{"$f":"'Org structure'!E113","v":"08.16 - Water Services Planning & Development"},null,0,10200000,12200000,0,6446474.04,6009090.9000000004,437383.13999999966,7.278690691798316E-2,12200000]
[{"$f":"'Org structure'!E114","v":"08.17 - Water Services Plan&Devlopment - Sewer"},null,0,9250000,9250000,0,6502696.1900000004,4625010,1877686.1900000004,0.40598532543713428,9250000]
[{"$f":"'Org structure'!E115","v":"08.18 - Water Services Plan&Dev - Water T/Ment"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E116","v":"08.19 - Water Services Opertn&Maint Sup - Water"},null,0,47500000,45928519,6786347.1299999999,11982086.779999999,23116757.449999999,-11134670.67,-0.48167095640829161,45928519]
[{"$f":"'Org structure'!E117","v":"08.20 - Water Services Oprtn&Maint Sup - W/Water"},null,0,0,1888226,630027.15,1878933.61,777245.5,1101688.1100000001,1.4174261671505337,1888226]
[{"$f":"'Org structure'!E118","v":"08.21 - Water Service Op&Maint Sup-Water Treatm"},null,0,8224000,12485625,4192946.91,4192946.91,6049106.25,-1856159.3399999999,-0.30684852659018841,12485625]
[{"$f":"'Org structure'!E119","v":"08.22 - Water Service Op&Maint Sup- Waste W Trt"},null,0,28106000,38043098,1601657.48,16615560.039999999,18859264.690000001,-2243704.6500000022,-0.11897095071737933,38043098]
[{"$f":"'Org structure'!A10","v":"Vote 09 - Sports, Arts & Culture"},null,{"$f":"SUM(C126:C136)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K126:K136)","v":0}]
[{"$f":"'Org structure'!E121","v":"09.1 - Office Of The Gm - Regional Centre Coord"},null,null,null,null,null,null,null,{"$f":"G126-H126","v":0},{"$f":"IF(I126=0,\"\",I126/H126)","v":""},0]
[{"$f":"'Org structure'!E122","v":"09.2 - Regional Centre - Central Region"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E123","v":"09.3 - Regional Centre - Northern Region"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E124","v":"09.4 - Regional Centre - Eastern Region"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E125","v":"09.5 - Regional Centre - Southern Region"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E126","v":"09.6 - Office Of The Gm"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E127","v":"09.7 - Sports Dev&Recreational Fac - Sports Dev"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E128","v":"09.8 - Sports Dev&Recreational Fac- Recr Faclty"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E129","v":"09.9 - Comm Halls; Arts & Cult - Halls"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E130","v":"09.10 - Comm Halls; Arts & Cult - Arts&Culture"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E131","v":"09.11 - Comm Halls; Arts & Cult - Library"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!A11","v":"Vote 10 - Community Services"},null,{"$f":"SUM(C138:C154)","v":0},3000000,3000000,0,0,1500000,-1500000,-1,{"$f":"SUM(K138:K154)","v":3000000}]
[{"$f":"'Org structure'!E133","v":"10.1 - Office Of The Gm - Communicty Services"},null,null,null,null,null,null,null,{"$f":"G138-H138","v":0},{"$f":"IF(I138=0,\"\",I138/H138)","v":""},0]
[{"$f":"'Org structure'!E134","v":"10.2 - Solid Waste - Removal"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E135","v":"10.3 - Solid Waste - Landfill"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E136","v":"10.4 - Sports Recreation  & Heritage - Sports"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E137","v":"10.5 - Sports Recreation  & Heritage - Recrea"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E138","v":"10.6 - Sports Recreation  & Heritage  - Galary"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E139","v":"10.7 - Sports Recreation  & Heritage - Halls"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E140","v":"10.8 - Sports Recreation  & Heritage - Library"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E141","v":"10.9 - Sports Recreation  & Heritage - Cultural"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E142","v":"10.10 - Parks And Cemetaries - Parks"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E143","v":"10.11 - Parks And Cemetaries - Cemetaries"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E144","v":"10.12 - Traffic Services"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E145","v":"10.13 - Mun Law Enforcmnt&Secty - Law Enforcmnt"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E146","v":"10.14 - Mun Law Enforcmnt&Secty - Law Enforcmnt"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E147","v":"10.15 - Mun Law Enforcmnt&Secty - Law Enforcmnt"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E148","v":"10.16 - Disaster Management - Disaster Manmnt"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E149","v":"10.17 - Disaster Management - Fire&Rescue Serv"},null,0,3000000,3000000,0,0,1500000,-1500000,-1,3000000]
[{"$f":"'Org structure'!A12","v":"Vote 11 - Public Works, Roads And Transport"},null,{"$f":"SUM(C156:C177)","v":142995526.19999999},0,0,0,0,0,0,"",{"$f":"SUM(K156:K177)","v":0}]
[{"$f":"'Org structure'!E151","v":"11.1 - Office Of The Gm - Roads"},null,null,null,null,null,null,null,{"$f":"G156-H156","v":0},{"$f":"IF(I156=0,\"\",I156/H156)","v":""},0]
[{"$f":"'Org structure'!E152","v":"11.2 - Office Of The Gm - Stormwater"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E153","v":"11.3 - Roads And Stormwater - Roads"},null,19833836.690000001,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E154","v":"11.4 - Roads And Stormwater - Stormwater"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E155","v":"11.5 - Roads And Stormwater - Signal"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E156","v":"11.6 - Public Transport Operations - Transport"},null,0.15,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E157","v":"11.7 - Project Implementation Unit"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E158","v":"11.8 - Project Implementation Unit - Roads"},null,101472042.62,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E159","v":"11.9 - Project Implementation Unit - S Water"},null,11495266.92,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E160","v":"11.10 - Project Implementation Unit - P Transprt"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E161","v":"11.11 - Project Implementation Unit - Sports"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E162","v":"11.12 - Project Implementation Unit - Sewer"},null,3936116.78,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E163","v":"11.13 - Project Implementation Unit - Halls"},null,6258263.04,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E164","v":"11.14 - Project Implementation Unit - Landfill"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E165","v":"11.15 - Project Implementation Unit - Nc Roads"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E166","v":"11.16 - Project Implementation Unit - St Lights"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E167","v":"11.17 - Project Implementation Unit - Fleet"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E168","v":"11.18 - Project Implementation Unit - S Waste"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E169","v":"11.19 - Project Implementation Unit - Parks"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E170","v":"11.20 - Project Implementation Unit - Water Dist"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E171","v":"11.21 - Project Implementation Unit - Water Trt"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E172","v":"11.22 - Expanded Public Works Programme"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!A13","v":"Vote 12 - Local Economic Development"},null,{"$f":"SUM(C179:C195)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K179:K195)","v":0}]
[{"$f":"'Org structure'!E174","v":"12.1 - Office Of The Gm - Public Safety"},null,null,null,null,null,null,null,{"$f":"G179-H179","v":0},{"$f":"IF(I179=0,\"\",I179/H179)","v":""},0]
[{"$f":"'Org structure'!E175","v":"12.2 - Law Enforce And Security Serv - Traffic"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E176","v":"12.3 - Law Enforce And Security Serv - Traffic"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E177","v":"12.4 - Law Enforce And Security Serv - Lic&Regu"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E178","v":"12.5 - Law Enforce And Security Serv - Security"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E179","v":"12.6 - Licencing And Traffic Services"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E180","v":"12.7 - Traffic Services"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E181","v":"12.8 - Traffic Services"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E182","v":"12.9 - Disaster Management - Fire And Protect"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E183","v":"12.10 - Disaster Management - Disaster Man"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E184","v":"12.11 - Office Of The Gm - Local Economic Development"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E185","v":"12.12 - Business Regulations And Governance"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E186","v":"12.13 - Tourism Development"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E187","v":"12.14 - Economic Development"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E188","v":"12.15 - Expanded Public Works Programme"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E189","v":"12.16 - Community Works Programme"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E190","v":"12.17 - Public Transport Operations"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!A14","v":"Vote 13 - Water And Sanitation"},null,{"$f":"SUM(C197:C209)","v":12572897.950000001},0,0,0,0,0,{"$f":"G196-H196","v":0},{"$f":"IF(I196=0,\"\",I196/H196)","v":""},{"$f":"SUM(K197:K209)","v":0}]
[{"$f":"'Org structure'!E192","v":"13.1 - Office Of The Gm - Water"},null,0,0,0,0,0,0,{"$f":"G197-H197","v":0},{"$f":"IF(I197=0,\"\",I197/H197)","v":""},0]
[{"$f":"'Org structure'!E193","v":"13.2 - Office Of The Gm - Sanitation"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E194","v":"13.3 - Water Services Plan And Develp - Water"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E195","v":"13.4 - Water Services Plan And Develp - Sanitat"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E196","v":"13.5 - Water Services Plan And Develp - W Treat"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E197","v":"13.6 - Water Services Plan And Develp - W Stor"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E198","v":"13.7 - Water Services Plan And Develp - W Distr"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E199","v":"13.8 - Contract Management - Water"},null,12389468.050000001,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E200","v":"13.9 - Contract Management - Sanitation"},null,183429.9,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E201","v":"13.10 - Contract Management - Water Storage"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E202","v":"13.11 - Water Services Oper & Maint - Water Dist"},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E203","v":"13.12 - Water Services Oper & Maint - Water Trea"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E204","v":"13.13 - Water Services Oper & Maint - Waste W Tr"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!A15","v":"Vote 14 - Energy"},null,{"$f":"SUM(C211:C215)","v":5682863.5700000003},0,0,0,0,0,0,"",{"$f":"SUM(K211:K215)","v":0}]
[{"$f":"'Org structure'!E206","v":"14.1 - Office Of The Gm - Energy"},null,null,null,null,null,null,null,{"$f":"G211-H211","v":0},{"$f":"IF(I211=0,\"\",I211/H211)","v":""},0]
[{"$f":"'Org structure'!E207","v":"14.2 - Electricity Plan And Develmnt - Elec"},null,0,0,0,0,0,0,{"$f":"G212-H212","v":0},{"$f":"IF(I212=0,\"\",I212/H212)","v":""},0]
[{"$f":"'Org structure'!E208","v":"14.3 - Electricity Plan And Develmnt - Non Elec"},null,null,null,null,null,null,null,{"$f":"G213-H213","v":0},{"$f":"IF(I213=0,\"\",I213/H213)","v":""},0]
[{"$f":"'Org structure'!E209","v":"14.4 - Electricity Maintenance And Operations"},null,5682863.5700000003,0,0,0,0,0,{"$f":"G214-H214","v":0},{"$f":"IF(I214=0,\"\",I214/H214)","v":""},0]
[{"$f":"'Org structure'!E210","v":"14.5 - Alternative Energy And Public Lighting"},null,null,null,null,null,null,null,{"$f":"G215-H215","v":0},{"$f":"IF(I215=0,\"\",I215/H215)","v":""},0]
[{"$f":"'Org structure'!A16","v":"Vote 15 - Other"},null,{"$f":"SUM(C217:C217)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K217:K217)","v":0}]
[{"$f":"'Org structure'!E212","v":"15.1 - Infrastructure Planning"},null,null,null,null,null,null,null,{"$f":"G217-H217","v":0},{"$f":"IF(I217=0,\"\",I217/H217)","v":""},0]
["Total multi-year capital expenditure",null,{"$f":"C7+C25+C29+C52+C62+C75+C84+C102+C125+C137+C155+C178+C196+C210+C216","v":161251287.71999997},450432105,482057462,22357484.239999998,134511377.78,238811575.24000001,-104300197.46000001,-0.43674682584033359,{"$f":"K7+K25+K29+K52+K62+K75+K84+K102+K125+K137+K155+K178+K196+K210+K216","v":482057462}]
[null,null,null,null,null,null,null,null,0,""]
["Capital expenditure - Municipal Vote"]
["Expenditue of single-year capital appropriation",1,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A2","v":"Vote 01 - Council"},null,{"$f":"SUM(C223:C239)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K223:K239)","v":0}]
[{"$f":"'Org structure'!E3","v":"01.1 - Office Of The Mayor"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E4","v":"01.2 - Office Of The Chief Whip"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E5","v":"01.3 - Office Of The Speaker"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E6","v":"01.4 - Mayoral Mmc - Budget & Treasury Servic"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E7","v":"01.5 - Mayoral Mmc - Corporate Services"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E8","v":"01.6 - Mmc - City Planning & Development"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E9","v":"01.7 - Mmc - Strategic Management"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E10","v":"01.8 - Mayoral Mmc - Community Services"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E11","v":"01.9 - Mmc - Energy"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E12","v":"01.10 - Mmc - Public Safety"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E13","v":"01.11 - Mmc - Water & Sanitation"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E14","v":"01.12 - Mmc - Public Works & Transport"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E15","v":"01.13 - Mayoral Mmc - Centre Coordination"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E16","v":"01.14 - Mpac (Section 79)"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E17","v":"01.15 - Mmc - Local Economic Developme"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E18","v":"01.16 - Mmc - Technical Services"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E19","v":"01.17 - Mmc - Sports;Arts & Culture"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!A3","v":"Vote 02 - Office Of Council"},null,{"$f":"SUM(C241:C243)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K241:K243)","v":0}]
[{"$f":"'Org structure'!E21","v":"02.1 - Office Of The Gm - Office Of Council"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E22","v":"02.2 - Public Stakeholder Participtn Petitions"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E23","v":"02.3 - Council Secretariat"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!A4","v":"Vote 03 - Municipal Manager"},null,{"$f":"SUM(C245:C266)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K245:K266)","v":0}]
[{"$f":"'Org structure'!E25","v":"03.1 - Municipal Manager Administration"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E26","v":"03.2 - Municipal Manager Admin (Waste Man)"},null,0,0,0,0,0,0,{"$f":"G246-H246","v":0},{"$f":"IF(I246=0,\"\",I246/H246)","v":""},0]
[{"$f":"'Org structure'!E27","v":"03.3 - Municipal Manager Admin (Electricity)"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E28","v":"03.4 - Municipal Manager Admin (Rural Dev)"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E29","v":"03.5 - Internal Audit"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E30","v":"03.6 - Environmental Management And Planning"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E31","v":"03.7 - Water Services Compliance Monitoring"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E32","v":"03.8 - Monitoring"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E33","v":"03.9 - Evaluation"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E34","v":"03.10 - Enterprise Risk Management"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E35","v":"03.11 - Legal Services"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E36","v":"03.12 - Insurance Services"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E37","v":"03.13 - Office Of The Dmm - Aux"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E38","v":"03.14 - Performance And Monitoring"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E39","v":"03.15 - Enterprise Risk Management"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E40","v":"03.16 - Enviromental Management And Planning"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E41","v":"03.17 - Enviromental Man&Plan - Soil Conserv"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E42","v":"03.18 - Enviromental Man&Plan - Nature Cons"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E43","v":"03.19 - Transversal Services"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E44","v":"03.20 - Water Services Compliance Monitoring"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E45","v":"03.21 - Office  Dmm - Core Service - Water"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E46","v":"03.22 - Office  Dmm - Core Service - Waste Water"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!A5","v":"Vote 04 - City Planning And Development Department"},null,{"$f":"SUM(C268:C276)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K268:K276)","v":0}]
[{"$f":"'Org structure'!E48","v":"04.1 - Office Of The Gm - Planning"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E49","v":"04.2 - Land Use Management"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E50","v":"04.3 - Local Economic Development"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E51","v":"04.4 - Rural Plan Traditional Affairs & Agric"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E52","v":"04.5 - Human Settlement"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E53","v":"04.6 - Tourism Business Regulations And Gov"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E54","v":"04.7 - Spatial Development Planning"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E55","v":"04.8 - Real Estate Management"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E56","v":"04.9 - Comda"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!A6","v":"Vote 05 - Corporate Services Department"},null,{"$f":"SUM(C278:C289)","v":7044909.5999999996},12115800,12115800,800591.64,750842.71,6057918,-5307075.29,-0.87605597995879114,{"$f":"SUM(K278:K289)","v":12115800}]
[{"$f":"'Org structure'!E58","v":"05.1 - Office Of The Gm - Corporate Services"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E59","v":"05.2 - Public Stakehldr Partcipation Petitions"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E60","v":"05.3 - Hr Provision Organ Design & Empl Equity"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E61","v":"05.4 - Perform Management & Skills Development"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E62","v":"05.5 - Ohs; Wellness And Employment Relations"},null,48950,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E63","v":"05.6 - Facilities Management"},null,1204850,2000000,2000000,0,0,1000008,-1000008,-1,2000000]
[{"$f":"'Org structure'!E64","v":"05.7 - Ict Records Management And Archives"},null,5791109.5999999996,10115800,10115800,800591.64,750842.71,5057910,-4307067.29,-0.8515507966729341,10115800]
[{"$f":"'Org structure'!E65","v":"05.8 - Central Region"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E66","v":"05.9 - Eastern Region"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E67","v":"05.10 - Northern Region"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E68","v":"05.11 - Southern Region"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E69","v":"05.12 - Council Secretariate"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!A7","v":"Vote 06 - Strategic Management Services"},null,{"$f":"SUM(C291:C298)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K291:K298)","v":0}]
[{"$f":"'Org structure'!E71","v":"06.1 - Office Of The Gm - Strat Man Services"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E72","v":"06.2 - Idp Coordinat And Policy Formulation"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E73","v":"06.3 - Idp Coordinat And Policy Form - Facilit"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E74","v":"06.4 - Corporate Communication"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E75","v":"06.5 - Cluster Coordination"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E76","v":"06.6 - Mayoral Support"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E77","v":"06.7 - International & Intergovmental Relations"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E78","v":"06.8 - Transversal & Disability"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!A8","v":"Vote 07 - Financial Management"},null,{"$f":"SUM(C300:C316)","v":7233495.3099999996},7700000,7700000,20380,6969422.9300000006,3850002,3119420.9300000006,0.81023878169413954,{"$f":"SUM(K300:K316)","v":7700000}]
[{"$f":"'Org structure'!E80","v":"07.1 - Office Of The Cfo"},null,2624481.5099999998,500000,500000,20380,198717.24,250002,-51284.760000000009,-0.20513739890080884,500000]
[{"$f":"'Org structure'!E81","v":"07.2 - Fleet Management"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E82","v":"07.3 - Deputy Cfo - Finance"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E83","v":"07.4 - Deputy Cfo - Marketing"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E84","v":"07.5 - Financial Planning & Budgeting- Finance"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E85","v":"07.6 - Financial Planning & Budgeting - Bud&Tre"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E86","v":"07.7 - Financial Planning & Budgeting - Bud&Tre"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E87","v":"07.8 - Financial Planning & Budgeting - Inform"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E88","v":"07.9 - Assets Management"},null,3744208.7,7200000,7200000,0,6770705.6900000004,3600000,3170705.6900000004,0.88075158055555569,7200000]
[{"$f":"'Org structure'!E89","v":"07.10 - Revenue Management"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E90","v":"07.11 - Municipal Valuation And Rating"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E91","v":"07.12 - Supply Chain Management"},null,864805.1,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E92","v":"07.13 - Accounting Services - Finance"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E93","v":"07.14 - Accounting Services - Human Resources"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E94","v":"07.15 - Cash Collection & Customer Enquiries"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E95","v":"07.16 - Billing & Accounts"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E96","v":"07.17 - Sundry Income Management"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!A9","v":"Vote 08 - Technical Services"},null,{"$f":"SUM(C318:C339)","v":0},165172896,161382034,11324981.229999999,34048546.740000002,81695735.629999995,-47647188.889999993,-0.58322736826551291,{"$f":"SUM(K318:K339)","v":161382034}]
[{"$f":"'Org structure'!E98","v":"08.1 - Legal Services And Support"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E99","v":"08.2 - General Manager"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E100","v":"08.3 - Roads & Stormwater - Roads"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E101","v":"08.4 - Roads & Stormwater - Stormwater"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E102","v":"08.5 - Project Implementation Unit"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E103","v":"08.6 - Project Implementation Unit - Roads"},null,0,48200000,36200000,0,1830772.41,19300062,-17469289.59,-0.90514163063310371,36200000]
[{"$f":"'Org structure'!E104","v":"08.7 - Project Implementation Unit - S Water"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E105","v":"08.8 - Project Implementation Unit - Sports"},null,0,6987000,6987000,3398743.13,3398743.13,3493506,-94762.870000000112,-2.7125435021436949E-2,6987000]
[{"$f":"'Org structure'!E106","v":"08.9 - Project Implementation Unit - Sewer"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E107","v":"08.10 - Project Implementation Unit - Halls"},null,0,21836896,22351896,513104.19,513104.19,11172207.960000001,null,null,22351896]
[{"$f":"'Org structure'!E108","v":"08.11 - Project Implementation Unit - Landfill"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E109","v":"08.12 - Electricity Plan And Develmnt - Elec"},null,0,46615000,46890500,4788118.05,20556406.530000001,23561152.859999999,null,null,46890500]
[{"$f":"'Org structure'!E110","v":"08.13 - Electricity Plan And Develmnt - Non Ele"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E111","v":"08.14 - Alternative Energy And Public Lighting"},null,0,32484000,32484000,2625015.86,7749520.4800000004,16242006,null,null,32484000]
[{"$f":"'Org structure'!E112","v":"08.15 - Electricity Maintenance And Operation"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E113","v":"08.16 - Water Services Planning & Development"},null,0,2500000,2500000,0,0,1250004,null,null,2500000]
[{"$f":"'Org structure'!E114","v":"08.17 - Water Services Plan&Devlopment - Sewer"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E115","v":"08.18 - Water Services Plan&Dev - Water T/Ment"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E116","v":"08.19 - Water Services Opertn&Maint Sup - Water"},null,0,6550000,8550000,0,0,4184106.9,null,null,8550000]
[{"$f":"'Org structure'!E117","v":"08.20 - Water Services Oprtn&Maint Sup - W/Water"},null,0,0,5418638,0,0,2492689.91,null,null,5418638]
[{"$f":"'Org structure'!E118","v":"08.21 - Water Service Op&Maint Sup-Water Treatm"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E119","v":"08.22 - Water Service Op&Maint Sup- Waste W Trt"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!A10","v":"Vote 09 - Sports, Arts & Culture"},null,{"$f":"SUM(C341:C351)","v":0},8100000,7997173,0,0,3980551.19,{"$f":"G340-H340","v":-3980551.19},{"$f":"IF(I340=0,\"\",I340/H340)","v":-1},{"$f":"SUM(K341:K351)","v":7997173}]
[{"$f":"'Org structure'!E121","v":"09.1 - Office Of The Gm - Regional Centre Coord"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E122","v":"09.2 - Regional Centre - Central Region"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E123","v":"09.3 - Regional Centre - Northern Region"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E124","v":"09.4 - Regional Centre - Eastern Region"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E125","v":"09.5 - Regional Centre - Southern Region"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E126","v":"09.6 - Office Of The Gm"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E127","v":"09.7 - Sports Dev&Recreational Fac - Sports Dev"},null,0,7600000,7997173,0,0,3980549.15,-3980549.15,-1,7997173]
[{"$f":"'Org structure'!E128","v":"09.8 - Sports Dev&Recreational Fac- Recr Faclty"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E129","v":"09.9 - Comm Halls; Arts & Cult - Halls"},null,0,500000,0,0,0,2.04,-2.04,-1,0]
[{"$f":"'Org structure'!E130","v":"09.10 - Comm Halls; Arts & Cult - Arts&Culture"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E131","v":"09.11 - Comm Halls; Arts & Cult - Library"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!A11","v":"Vote 10 - Community Services"},null,{"$f":"SUM(C353:C369)","v":10614563.130000001},9300000,9855080,0,0,4902327.05,-4902327.05,-1,{"$f":"SUM(K353:K369)","v":9855080}]
[{"$f":"'Org structure'!E133","v":"10.1 - Office Of The Gm - Communicty Services"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E134","v":"10.2 - Solid Waste - Removal"},null,0,2000000,2000000,0,0,1000002,-1000002,-1,2000000]
[{"$f":"'Org structure'!E135","v":"10.3 - Solid Waste - Landfill"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E136","v":"10.4 - Sports Recreation  & Heritage - Sports"},null,3301406.21,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E137","v":"10.5 - Sports Recreation  & Heritage - Recrea"},null,6724672.7999999998,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E138","v":"10.6 - Sports Recreation  & Heritage  - Galary"},null,26949.99,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E139","v":"10.7 - Sports Recreation  & Heritage - Halls"},null,192845,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E140","v":"10.8 - Sports Recreation  & Heritage - Library"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E141","v":"10.9 - Sports Recreation  & Heritage - Cultural"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E142","v":"10.10 - Parks And Cemetaries - Parks"},null,0,500000,500000,0,0,250002,null,null,500000]
[{"$f":"'Org structure'!E143","v":"10.11 - Parks And Cemetaries - Cemetaries"},null,368689.13,4000000,4000000,0,0,2000004,null,null,4000000]
[{"$f":"'Org structure'!E144","v":"10.12 - Traffic Services"},null,0,800000,800000,0,0,400002,null,null,800000]
[{"$f":"'Org structure'!E145","v":"10.13 - Mun Law Enforcmnt&Secty - Law Enforcmnt"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E146","v":"10.14 - Mun Law Enforcmnt&Secty - Law Enforcmnt"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E147","v":"10.15 - Mun Law Enforcmnt&Secty - Law Enforcmnt"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E148","v":"10.16 - Disaster Management - Disaster Manmnt"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E149","v":"10.17 - Disaster Management - Fire&Rescue Serv"},null,0,2000000,2555080,0,0,1252317.05,null,null,2555080]
[{"$f":"'Org structure'!A12","v":"Vote 11 - Public Works, Roads And Transport"},null,{"$f":"SUM(C371:C392)","v":8071422.2399999993},0,0,0,0,0,0,"",{"$f":"SUM(K371:K392)","v":0}]
[{"$f":"'Org structure'!E151","v":"11.1 - Office Of The Gm - Roads"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E152","v":"11.2 - Office Of The Gm - Stormwater"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E153","v":"11.3 - Roads And Stormwater - Roads"},null,149885.22,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E154","v":"11.4 - Roads And Stormwater - Stormwater"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E155","v":"11.5 - Roads And Stormwater - Signal"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E156","v":"11.6 - Public Transport Operations - Transport"},null,677940,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E157","v":"11.7 - Project Implementation Unit"},null,3869498,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E158","v":"11.8 - Project Implementation Unit - Roads"},null,1403262.8,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E159","v":"11.9 - Project Implementation Unit - S Water"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E160","v":"11.10 - Project Implementation Unit - P Transprt"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E161","v":"11.11 - Project Implementation Unit - Sports"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E162","v":"11.12 - Project Implementation Unit - Sewer"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E163","v":"11.13 - Project Implementation Unit - Halls"},null,1970836.22,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E164","v":"11.14 - Project Implementation Unit - Landfill"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E165","v":"11.15 - Project Implementation Unit - Nc Roads"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E166","v":"11.16 - Project Implementation Unit - St Lights"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E167","v":"11.17 - Project Implementation Unit - Fleet"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E168","v":"11.18 - Project Implementation Unit - S Waste"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E169","v":"11.19 - Project Implementation Unit - Parks"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E170","v":"11.20 - Project Implementation Unit - Water Dist"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E171","v":"11.21 - Project Implementation Unit - Water Trt"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E172","v":"11.22 - Expanded Public Works Programme"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!A13","v":"Vote 12 - Local Economic Development"},null,{"$f":"SUM(C394:C410)","v":2166233.8200000003},0,0,0,0,0,0,"",{"$f":"SUM(K394:K410)","v":0}]
[{"$f":"'Org structure'!E174","v":"12.1 - Office Of The Gm - Public Safety"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E175","v":"12.2 - Law Enforce And Security Serv - Traffic"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E176","v":"12.3 - Law Enforce And Security Serv - Traffic"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E177","v":"12.4 - Law Enforce And Security Serv - Lic&Regu"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E178","v":"12.5 - Law Enforce And Security Serv - Security"},null,599630.54,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E179","v":"12.6 - Licencing And Traffic Services"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E180","v":"12.7 - Traffic Services"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E181","v":"12.8 - Traffic Services"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E182","v":"12.9 - Disaster Management - Fire And Protect"},null,1566603.28,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E183","v":"12.10 - Disaster Management - Disaster Man"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E184","v":"12.11 - Office Of The Gm - Local Economic Development"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E185","v":"12.12 - Business Regulations And Governance"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E186","v":"12.13 - Tourism Development"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E187","v":"12.14 - Economic Development"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E188","v":"12.15 - Expanded Public Works Programme"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E189","v":"12.16 - Community Works Programme"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E190","v":"12.17 - Public Transport Operations"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!A14","v":"Vote 13 - Water And Sanitation"},null,{"$f":"SUM(C412:C424)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K412:K424)","v":0}]
[{"$f":"'Org structure'!E192","v":"13.1 - Office Of The Gm - Water"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E193","v":"13.2 - Office Of The Gm - Sanitation"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E194","v":"13.3 - Water Services Plan And Develp - Water"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E195","v":"13.4 - Water Services Plan And Develp - Sanitat"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E196","v":"13.5 - Water Services Plan And Develp - W Treat"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E197","v":"13.6 - Water Services Plan And Develp - W Stor"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E198","v":"13.7 - Water Services Plan And Develp - W Distr"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E199","v":"13.8 - Contract Management - Water"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E200","v":"13.9 - Contract Management - Sanitation"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E201","v":"13.10 - Contract Management - Water Storage"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E202","v":"13.11 - Water Services Oper & Maint - Water Dist"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E203","v":"13.12 - Water Services Oper & Maint - Water Trea"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!E204","v":"13.13 - Water Services Oper & Maint - Waste W Tr"},null,0,0,0,0,0,0,null,null,0]
[{"$f":"'Org structure'!A15","v":"Vote 14 - Energy"},null,{"$f":"SUM(C426:C430)","v":29945600.740000002},0,0,0,0,0,0,"",{"$f":"SUM(K426:K430)","v":0}]
[{"$f":"'Org structure'!E206","v":"14.1 - Office Of The Gm - Energy"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E207","v":"14.2 - Electricity Plan And Develmnt - Elec"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E208","v":"14.3 - Electricity Plan And Develmnt - Non Elec"},null,0,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E209","v":"14.4 - Electricity Maintenance And Operations"},null,13547450.220000001,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E210","v":"14.5 - Alternative Energy And Public Lighting"},null,16398150.52,0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!A16","v":"Vote 15 - Other"},null,{"$f":"SUM(C432:C432)","v":0},0,0,0,0,0,{"$f":"G431-H431","v":0},{"$f":"IF(I431=0,\"\",I431/H431)","v":""},{"$f":"SUM(K432:K432)","v":0}]
[{"$f":"'Org structure'!E212","v":"15.1 - Infrastructure Planning"},null,0,0,0,0,0,0,0,"",0]
["Total single-year capital expenditure",null,{"$f":"C222+C240+C244+C267+C277+C290+C299+C317+C340+C352+C370+C393+C411+C425+C431","v":65076224.839999996},202388696,199050087,12145952.869999999,41768812.380000003,100486533.86999999,-58717721.489999987,-0.58433423095241244,{"$f":"K222+K240+K244+K267+K277+K290+K299+K317+K340+K352+K370+K393+K411+K425+K431","v":199050087}]
["Total Capital Expenditure",null,{"$f":"C218+C433","v":226327512.55999997},652820801,681107549,34503437.109999999,176280190.16,339298109.11000001,-163017918.95000002,-0.48045631429425328,{"$f":"K218+K433","v":681107549}]
[{"$f":"head27a","v":"References"}]
["1. Insert 'Vote'; e.g. Department, if different to standard structure"]

{"sheet":"C6-FinPos","index":14,"n_rows":54,"n_cols":7,"rows_kept":54,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,1,2,1],[49,0,49,6],[0,0,0,6]]}
[{"$f":"muni& \" - \"&S71E& \" - \"&date","v":"MP326 City of Mbombela - Table C6 Monthly Budget Statement - Financial Position - Mid-Year Assessment"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2021/22"},{"$f":"Head2","v":"Budget Year 2022/23"}]
[null,null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head39","v":"YearTD actual"},{"$f":"Head8","v":"Full Year Forecast"}]
["R thousands",1]
["ASSETS"]
["Current assets"]
["Cash",null,95343237.930000007,113019645,113019645,-10805341.83,113019645]
["Call investment deposits",null,49167360.979999997,0,0,120809390.2,0]
["Consumer debtors",null,400856654.11000007,449255058,449255058,626098138.13,449255058]
["Other debtors",null,376395960.93000001,302871682,302871682,487698518.37,302871682]
["Current portion of long-term receivables",null,867240.94,548072,548072,867240.94,548072]
["Inventory",null,55210329.769999988,0,0,54481154.039999999,0]
["Total current assets",null,{"$f":"SUM(C7:C12)","v":977840784.66000009},{"$f":"SUM(D7:D12)","v":865694457},{"$f":"SUM(E7:E12)","v":865694457},{"$f":"SUM(F7:F12)","v":1279149099.8499999},{"$f":"SUM(G7:G12)","v":865694457}]
[]
["Non current assets"]
["Long-term receivables",null,2089162.24,0,0,1770924.02,0]
["Investments",null,0.03,0,0,0.03,0]
["Investment property",null,324072975.39999998,321822597,321822597,322851647.42000002,321822597]
["Investments in Associate"]
["Property, plant and equipment",null,7276983498.4099998,6314152115,6342438863,7170598761.3100004,6342438863]
[]
["Biological"]
["Intangible",null,16863017.57,16315800,16315800,23878469.98,16315800]
["Other non-current assets",null,2328919.67,2301970,2301970,2328919.67,2301970]
["Total non current assets",null,{"$f":"SUM(C16:C20)+SUM(C22:C24)","v":7622337573.3199997},{"$f":"SUM(D16:D20)+SUM(D22:D24)","v":6654592482},{"$f":"SUM(E16:E20)+SUM(E22:E24)","v":6682879230},{"$f":"SUM(F16:F20)+SUM(F22:F24)","v":7521428722.4300003},{"$f":"SUM(G16:G20)+SUM(G22:G24)","v":6682879230}]
["TOTAL ASSETS",null,{"$f":"C13+C25","v":8600178357.9799995},{"$f":"D13+D25","v":7520286939},{"$f":"E13+E25","v":7548573687},{"$f":"F13+F25","v":8800577822.2800007},{"$f":"G13+G25","v":7548573687}]
[]
["LIABILITIES"]
["Current liabilities"]
["Bank overdraft",null,0,0,0,0,0]
["Borrowing",null,20722925.440000001,43336975,43336975,16204842.859999999,43336975]
["Consumer deposits",null,49469660.079999998,43773117,43773117,51790472.270000003,43773117]
["Trade and other payables",null,3026519512.1099997,834326664,834326664,2968652224.3800001,834326664]
["Provisions",null,36631860.5,22991095,22991095,36631860.5,22991095]
["Total current liabilities",null,{"$f":"SUM(C30:C34)","v":3133343958.1299996},{"$f":"SUM(D30:D34)","v":944427851},{"$f":"SUM(E30:E34)","v":944427851},{"$f":"SUM(F30:F34)","v":3073279400.0100002},{"$f":"SUM(G30:G34)","v":944427851}]
[]
["Non current liabilities"]
["Borrowing",null,254902293.63,257433920,257433920,254902293.63,257433920]
["Provisions",null,446236276.55000001,636779380,636779380,390746009.08999997,636779380]
["Total non current liabilities",null,{"$f":"SUM(C38:C39)","v":701138570.18000007},{"$f":"SUM(D38:D39)","v":894213300},{"$f":"SUM(E38:E39)","v":894213300},{"$f":"SUM(F38:F39)","v":645648302.72000003},{"$f":"SUM(G38:G39)","v":894213300}]
["TOTAL LIABILITIES",null,{"$f":"C35+C40","v":3834482528.3099995},{"$f":"D35+D40","v":1838641151},{"$f":"E35+E40","v":1838641151},{"$f":"F35+F40","v":3718927702.7300005},{"$f":"G35+G40","v":1838641151}]
[]
["NET ASSETS",2,{"$f":"C26-C41","v":4765695829.6700001},{"$f":"D26-D41","v":5681645788},{"$f":"E26-E41","v":5709932536},{"$f":"F26-F41","v":5081650119.5500002},{"$f":"G26-G41","v":5709932536}]
[]
["COMMUNITY WEALTH/EQUITY"]
["Accumulated Surplus/(Deficit)",null,4765695829.6700001,5463619733,5463619733,5081993061.2799997,5463619733]
["Reserves",null,0,0,0,0,0]
["TOTAL COMMUNITY WEALTH/EQUITY",2,{"$f":"SUM(C46:C47)","v":4765695829.6700001},{"$f":"SUM(D46:D47)","v":5463619733},{"$f":"SUM(E46:E47)","v":5463619733},{"$f":"SUM(F46:F47)","v":5081993061.2799997},{"$f":"SUM(G46:G47)","v":5463619733}]
[{"$f":"head27a","v":"References"}]
["1. Material variances to be explained in Table SC1"]
["2. Net assets must balance with Total Community Wealth/Equity"]
[]
[]
["check balance",null,{"$f":"C43-C48","v":0},{"$f":"D43-D48","v":218026055},{"$f":"E43-E48","v":246312803},{"$f":"F43-F48","v":-342941.72999954224},{"$f":"G43-G48","v":246312803}]

{"sheet":"C7-CFlow","index":15,"n_rows":43,"n_cols":11,"rows_kept":43,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,1,2,1],[0,0,0,10]]}
[{"$f":"muni& \" - \"&S71F& \" - \"&date","v":"MP326 City of Mbombela - Table C7 Monthly Budget Statement - Cash Flow  - Mid-Year Assessment"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2021/22"},{"$f":"Head2","v":"Budget Year 2022/23"}]
[null,null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head38","v":"Monthly actual"},{"$f":"Head39","v":"YearTD actual"},{"$f":"Head40","v":"YearTD budget"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head8","v":"Full Year Forecast"}]
["R thousands",1,null,null,null,null,null,null,null,"%"]
["CASH FLOW FROM OPERATING ACTIVITIES"]
["Receipts"]
["Property rates",null,718668148.5,771449754,771449754,41981918.329999998,374067329.01999998,385724877,{"$f":"G7-H7","v":-11657547.980000019},{"$f":"IF(I7=0,\"\",I7/H7)","v":-3.0222442666045672E-2},771449754]
["Service charges",null,1514195743.5699999,1791759807,1791759807,79640368.420000002,728854433.96000004,895879903.5,-167025469.53999996,{"$f":"IF(I8=0,\"\",I8/H8)","v":-0.186437343763901},1791759807]
["Other revenue",null,970705293.88,193563428,193563428,177142252.06,679074231.88,96781713.959999993,582292517.91999996,{"$f":"IF(I9=0,\"\",I9/H9)","v":6.0165551331387066},193563428]
["Transfers and Subsidies - Operational",null,13586000,963947000,963947000,3850000,11923000,481973500.01999998,-470050500.01999998,{"$f":"IF(I10=0,\"\",I10/H10)","v":-0.97526212540833623},963947000]
["Transfers and Subsidies - Capital",null,644544000,480021000,480021000,105000000,328340000,240010500,88329500,{"$f":"IF(I11=0,\"\",I11/H11)","v":0.36802348230598242},480021000]
["Interest",null,32106321.25,0,0,3383543.74,18187721.789999999,0,18187721.789999999,{"$error":"#DIV/0!"},0]
["Dividends",null,null,null,null,null,null,null,0,""]
["Payments"]
["Suppliers and employees",null,-6867156815.8199997,-3444838308,-3444838308,-423476811.63,-2932926150.3499999,-1722419153.8800001,{"$f":"H15-G15","v":1210506996.4699998},-0.70279466745545438,-3444838308]
["Finance charges",null,0,-34847090,-34847090,0,0,-17423545.02,{"$f":"H16-G16","v":-17423545.02},1,-34847090]
["Transfers and Grants",null,null,null,null,null,null,null,{"$f":"H17-G17","v":0},""]
["NET CASH FROM/(USED) OPERATING ACTIVITIES",null,{"$f":"SUM(C7:C13)+SUM(C15:C17)","v":-2973351308.6199999},721055591,721055591,-12478729.079999983,-792479433.69999981,360527795.57999992,{"$f":"H18-G18","v":1153007229.2799997},3.198109115068636,{"$f":"SUM(K7:K13)+SUM(K15:K17)","v":721055591}]
[]
["CASH FLOWS FROM INVESTING ACTIVITIES"]
["Receipts"]
["Proceeds on disposal of PPE",null,null,null,null,null,null,null,{"$f":"G22-H22","v":0},{"$f":"IF(I22=0,\"\",I22/H22)","v":""}]
[]
["Decrease (increase) in non-current receivables",null,-85836.33,-2089162.24,0,0,1770924.02,0,{"$f":"G24-H24","v":1770924.02},{"$error":"#DIV/0!"},0]
["Decrease (increase) in non-current investments",null,-100,-0.03,0,0,0.03,0,{"$f":"G25-H25","v":0.03},{"$error":"#DIV/0!"},0]
["Payments"]
["Capital assets",null,-226327512.56,-652820801,-652820801,-34503437.109999999,-176280190.16,-326410401.36000001,{"$f":"H27-G27","v":-150130211.20000002},0.45994309793584209,-652820801]
["NET CASH FROM/(USED) INVESTING ACTIVITIES",null,{"$f":"SUM(C22:C25)+C27","v":-226413448.89000002},{"$f":"SUM(D22:D25)+D27","v":-654909963.26999998},-652820801,-34503437.109999999,-174509266.10999998,-326410401.36000001,{"$f":"H28-G28","v":-151901135.25000003},0.46536855019661993,{"$f":"SUM(K22:K25)+K27","v":-652820801}]
[]
["CASH FLOWS FROM FINANCING ACTIVITIES"]
["Receipts"]
["Short term loans",null,null,null,null,null,null,null,{"$f":"G32-H32","v":0},{"$f":"IF(I32=0,\"\",I32/H32)","v":""}]
["Borrowing long term/refinancing",null,0,0,0,0,0,0,{"$f":"G33-H33","v":0},"",0]
["Increase (decrease) in consumer deposits",null,0,43773117,0,0,0,21886558.5,{"$f":"G34-H34","v":-21886558.5},-1,43773117]
["Payments",null,null,null,null,null,null,null,null,""]
["Repayment of borrowing",null,0,0,0,0,9927603.2300000004,0,{"$f":"H36-G36","v":-9927603.2300000004},{"$error":"#DIV/0!"},0]
["NET CASH FROM/(USED) FINANCING ACTIVITIES",null,{"$f":"SUM(C32:C34)+C36","v":0},43773117,0,0,9927603.2300000004,21886558.5,{"$f":"H37-G37","v":11958955.27},0.54640638316892076,{"$f":"SUM(K32:K34)+K36","v":43773117}]
[]
["NET INCREASE/ (DECREASE) IN CASH HELD",null,{"$f":"C18+C28+C37","v":-3199764757.5099998},109918744.73000002,68234790,-46982166.189999983,-957061096.5799998,56003952.719999909,null,null,{"$f":"K18+K28+K37","v":112007907}]
["Cash/cash equivalents at beginning:",null,62332287.049999997,0,0,104443493.92,5560554.4499999993,{"$f":"IF(E40=0, D40, E40)","v":0},null,null,{"$f":"G40","v":5560554.4499999993}]
["Cash/cash equivalents at month/year end:",null,{"$f":"C39+C40","v":-3137432470.4599996},{"$f":"D39+D40","v":109918744.73000002},{"$f":"E39+E40","v":68234790},null,{"$f":"G39+G40","v":-951500542.12999976},{"$f":"H39+H40","v":56003952.719999909},null,null,{"$f":"K39+K40","v":117568461.45}]
["References"]
["1. Material variances to be explained in Table SC1"]

{"sheet":"SC1","index":16,"n_rows":47,"n_cols":5,"rows_kept":47,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,1,2,1],[0,0,0,4]]}
[{"$f":"muni& \" - \"&S71G& \" - \"&date","v":"MP326 City of Mbombela - Supporting Table SC1 Material variance explanations  - Mid-Year Assessment"}]
[{"$f":"head27","v":"Ref"},{"$f":"desc","v":"Description"}]
[null,null,"Variance","Reasons for material deviations","Remedial or corrective steps/remarks"]
[null,"R thousands"]
[1,{"$f":"'C4-FinPerf RE'!A5","v":"Revenue By Source"}]
[null,"Client elected Not to populate this sheet"]
[]
[]
[]
[2,{"$f":"'C4-FinPerf RE'!A24","v":"Expenditure By Type"}]
[null,"Client elected Not to populate this sheet"]
[]
[]
[]
[3,{"$f":"RIGHT('C5-Capex'!A40,19)","v":"Capital Expenditure"}]
[null,"Client elected Not to populate this sheet"]
[]
[]
[]
[4,"Financial Position"]
[null,"Client elected Not to populate this sheet"]
[]
[]
[]
[5,"Cash Flow"]
[null,"Client elected Not to populate this sheet"]
[]
[]
[]
[6,"Measureable performance"]
[null,"Client elected Not to populate this sheet"]
[]
[]
[]
[7,"Municipal Entities"]
[null,"Client elected Not to populate this sheet"]
[]
[]
[]
[]
[{"$f":"head27a","v":"References"}]
["1. Revenue for each source, vote and standard classification"]
["2. Expenditure for each type, vote and standard classification"]
["3. Capital expenditure for each vote and standard classification"]
["4. Explain any material variances between the annual budget and the expected financial position based on current trends"]
["5. Cash receipts by source and cash payments by type where not explained under revenue and expenditure"]
["6. For Sept, Dec, Mar and Jun statements explain any material variances in achievement of measurable performance objectives"]

{"sheet":"SC2","index":17,"n_rows":65,"n_cols":8,"rows_kept":65,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,1,2,1],[1,2,2,2],[0,0,0,7]]}
[{"$f":"muni& \" - \"&S71H& \" - \"&Head57","v":"MP326 City of Mbombela - Supporting Table SC2 Monthly Budget Statement - performance indicators   - Mid-Year Assessment"}]
["Description of financial indicator","Basis of calculation",{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2021/22"},{"$f":"Head2","v":"Budget Year 2022/23"}]
[null,null,null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head39","v":"YearTD actual"},{"$f":"Head8","v":"Full Year Forecast"}]
[]
["Borrowing Management"]
[]
["Capital Charges to Operating Expenditure","Interest & principal paid/Operating Expenditure",null,{"$f":"IF(ISERROR((D42-D43)/D45),0,((D42-D43)/D45))","v":2.7473292947706871E-2},{"$f":"IF(ISERROR((E42+E44)/E45),0,((E42+E44)/E45))","v":0.13808271604131472},{"$f":"IF(ISERROR((F42+F44)/F45),0,((F42+F44)/F45))","v":0.1380826927495217},{"$f":"IF(ISERROR((G42+G44)/G45),0,((G42+G44)/G45))","v":5.4927639026421992E-3},{"$f":"IF(ISERROR((H42+H44)/H45),0,((H42+H44)/H45))","v":2.6219886571327428E-2}]
["Borrowed funding of 'own' capital expenditure","Borrowings/Capital expenditure excl. transfers and grants",null,{"$f":"IF(ISERROR(D47/D46),0,(D47/D46))","v":0},{"$f":"IF(ISERROR(E47/E46),0,(E47/E46))","v":0},{"$f":"IF(ISERROR(F47/F46),0,(F47/F46))","v":0},{"$f":"IF(ISERROR(G47/G46),0,(G47/G46))","v":0},{"$f":"IF(ISERROR(H47/H46),0,(H47/H46))","v":0}]
["Safety of Capital"]
["Debt to Equity","Loans, Accounts Payable, Overdraft & Tax Provision/ Funds & Reserves",null,{"$f":"IF(ISERROR(D48/D49),0,(D48/D49))","v":0.69289876005549778},{"$f":"IF(ISERROR(E48/E49),0,(E48/E49))","v":0.2077555932643089},{"$f":"IF(ISERROR(F48/F49),0,(F48/F49))","v":0.2077555932643089},{"$f":"IF(ISERROR(G48/G49),0,(G48/G49))","v":0.63749779305168974},{"$f":"IF(ISERROR(H48/H49),0,(H48/H49))","v":0.2077555932643089}]
["Gearing","Long Term Borrowing/ Funds & Reserves",null,{"$f":"IF(ISERROR(D51/D50),0,(D51/D50))","v":0},{"$f":"IF(ISERROR(E51/E50),0,(E51/E50))","v":0},{"$f":"IF(ISERROR(F51/F50),0,(F51/F50))","v":0},{"$f":"IF(ISERROR(G51/G50),0,(G51/G50))","v":0},{"$f":"IF(ISERROR(H51/H50),0,(H51/H50))","v":0}]
["Liquidity"]
["Current Ratio","Current assets/current liabilities",1,{"$f":"IF(ISERROR(D52/D53),0,(D52/D53))","v":0.31207578795261975},{"$f":"IF(ISERROR(E52/E53),0,(E52/E53))","v":0.91663376517683826},{"$f":"IF(ISERROR(F52/F53),0,(F52/F53))","v":0.91663376517683826},{"$f":"IF(ISERROR(G52/G53),0,(G52/G53))","v":0.41621633875717179},{"$f":"IF(ISERROR(H52/H53),0,(H52/H53))","v":0.91663376517683826}]
["Liquidity Ratio","Monetary Assets/Current Liabilities",null,{"$f":"IF(ISERROR(D54/D53),0,(D54/D53))","v":4.6120247518642951E-2},{"$f":"IF(ISERROR(E54/E53),0,(E54/E53))","v":0.119669961956681},{"$f":"IF(ISERROR(F54/F53),0,(F54/F53))","v":0.119669961956681},{"$f":"IF(ISERROR(G54/G53),0,(G54/G53))","v":3.579370244359887E-2},{"$f":"IF(ISERROR(H54/H53),0,(H54/H53))","v":0.119669961956681}]
["Revenue Management"]
["Annual Debtors Collection Rate \n(Payment Level %)","Last 12 Mths Receipts/ Last 12 Mths Billing"]
["Outstanding Debtors to Revenue","Total Outstanding Debtors to Annual Revenue",null,{"$f":"IF(ISERROR(D59/D55),0,(D59/D55))","v":0.23212560838729271},{"$f":"IF(ISERROR(E59/E55),0,(E59/E55))","v":0.19281893593313137},{"$f":"IF(ISERROR(F59/F55),0,(F59/F55))","v":0.19281893593313137},{"$f":"IF(ISERROR(G59/G55),0,(G59/G55))","v":0.57075466181604506},{"$f":"IF(ISERROR(H59/H55),0,(H59/H55))","v":0.19281893593313137}]
["Longstanding Debtors Recovered","Debtors > 12 Mths Recovered/Total Debtors > \n12 Months Old",null,{"$f":"IF(ISERROR(D64/D63),0,(D64/D63))","v":0},{"$f":"IF(ISERROR(E64/E63),0,(E64/E63))","v":0},{"$f":"IF(ISERROR(F64/F63),0,(F64/F63))","v":0},{"$f":"IF(ISERROR(G64/G63),0,(G64/G63))","v":0},{"$f":"IF(ISERROR(H64/H63),0,(H64/H63))","v":0}]
["Creditors Management"]
["Creditors System Efficiency","% of Creditors Paid Within Terms (within MFMA s 65(e))",null,0,0.8,0.8,0,0.8]
["Funding of Provisions"]
["Percentage Of Provisions Not Funded","Unfunded Provisions/Total Provisions"]
["Other Indicators"]
["Electricity Distribution Losses","% Volume (units purchased and generated less units sold)/units purchased and generated",2,0,0.12540000000000001,0.12540000000000001,0,0.12540000000000001]
["Water Distribution Losses","% Volume (units purchased and own source less units sold)/Total units purchased and own source",2,0,0.121,0.121,0,0.121]
["Employee costs","Employee costs/Total Revenue - capital revenue",null,{"$f":"IF(ISERROR(D40/D55),0,(D40/D55))","v":0.35654623550304254},{"$f":"IF(ISERROR(E40/E55),0,(E40/E55))","v":0.30456063582032017},{"$f":"IF(ISERROR(F40/F55),0,(F40/F55))","v":0.30472857451404478},{"$f":"IF(ISERROR(G40/G55),0,(G40/G55))","v":0.29798517148608561},{"$f":"IF(ISERROR(H40/H55),0,(H40/H55))","v":0.30472857451404478}]
["Repairs & Maintenance","R&M/Total Revenue - capital revenue",null,{"$f":"IF(ISERROR(D41/D55),0,(D41/D55))","v":0.14933228546616892},{"$f":"IF(ISERROR(E41/E55),0,(E41/E55))","v":9.9665557902579235E-2},{"$f":"IF(ISERROR(F41/F55),0,(F41/F55))","v":9.8931855121625223E-2},{"$f":"IF(ISERROR(G41/G55),0,(G41/G55))","v":8.5578140355407631E-2},{"$f":"IF(ISERROR(H41/H55),0,(H41/H55))","v":9.8931855121625223E-2}]
["Interest & Depreciation","I&D/Total Revenue - capital revenue",null,{"$f":"IF(ISERROR((D42+D44)/D55),0,((D42+D44)/D55))","v":0.19905160961483162},{"$f":"IF(ISERROR((E42+E44)/E55),0,((E42+E44)/E55))","v":0.1319072271081925},{"$f":"IF(ISERROR((F42+F44)/F55),0,((F42+F44)/F55))","v":0.1319072271081925},{"$f":"IF(ISERROR((G42+G44)/G55),0,((G42+G44)/G55))","v":4.9621457547296991E-3},{"$f":"IF(ISERROR((H42+H44)/H55),0,((H42+H44)/H55))","v":2.5047255842474973E-2}]
["IDP regulation financial viability indicators"]
["i. Debt coverage","(Total Operating Revenue - Operating Grants)/Debt service payments due within financial year)"]
["ii. O/S Service Debtors to Revenue","Total outstanding service debtors/annual revenue received for services"]
["iii. Cost coverage","(Available cash + Investments)/monthly fixed operational expenditure"]
["References"]
["1. Consumer debtors > 12 months old are excluded from current assets."]
["2. Material variances to be explained."]
[]
["Calculations"]
[{"$f":"'C6-FinPos'!A38","v":"Borrowing"},null,null,{"$f":"'C6-FinPos'!C38","v":254902293.63},{"$f":"'C6-FinPos'!D38","v":257433920},{"$f":"'C6-FinPos'!E38","v":257433920},{"$f":"'C6-FinPos'!F38","v":254902293.63},0]
["Total Assets",null,null,{"$f":"'C6-FinPos'!C26","v":8600178357.9799995},{"$f":"'C6-FinPos'!D26","v":7520286939},{"$f":"'C6-FinPos'!E26","v":7548573687},{"$f":"'C6-FinPos'!F26","v":8800577822.2800007},{"$f":"'C6-FinPos'!G26","v":7548573687}]
[{"$f":"'C4-FinPerf RE'!A25","v":"Employee related costs"},null,null,{"$f":"'C4-FinPerf RE'!C25","v":1198405424.9100001},{"$f":"'C4-FinPerf RE'!D25","v":1188862070},{"$f":"'C4-FinPerf RE'!E25","v":1189517624},{"$f":"'C4-FinPerf RE'!G25","v":582879201.84000003},{"$f":"'C4-FinPerf RE'!K25","v":1189517624}]
[{"$f":"A27","v":"Repairs & Maintenance"},null,null,501928230.33000004,389047656,386183624,167396645.59999999,386183624]
["Interest (finance charges)",null,null,{"$f":"'C4-FinPerf RE'!C29","v":115406494.01000001},{"$f":"'C4-FinPerf RE'!D29","v":34847091},{"$f":"'C4-FinPerf RE'!E29","v":34847091},{"$f":"'C4-FinPerf RE'!G29","v":9706293.5800000001},{"$f":"'C4-FinPerf RE'!K29","v":34847091}]
["Principal paid",null,null,{"$f":"-'C7-CFlow'!C36","v":0},{"$f":"-'C7-CFlow'!D36","v":0},{"$f":"-'C7-CFlow'!E36","v":0},{"$f":"-'C7-CFlow'!G36","v":-9927603.2300000004},{"$f":"-'C7-CFlow'!K36","v":0}]
["Depreciation",null,null,{"$f":"'C4-FinPerf RE'!C28","v":553635849.01999998},{"$f":"'C4-FinPerf RE'!D28","v":480056940},{"$f":"'C4-FinPerf RE'!E28","v":480056940},null,{"$f":"'C4-FinPerf RE'!K26","v":62925664}]
["Operating expenditure",null,null,{"$f":"'C4-FinPerf RE'!C36","v":4200679337.1900001},{"$f":"'C4-FinPerf RE'!D36","v":3728953527},{"$f":"'C4-FinPerf RE'!E36","v":3728954156},{"$f":"'C4-FinPerf RE'!G36","v":1767105550.51},{"$f":"'C4-FinPerf RE'!K36","v":3728954156}]
[{"$f":"'C5-Capex'!A40","v":"Total Capital Expenditure"},null,null,{"$f":"'C5-Capex'!C40","v":226327512.55999997},{"$f":"'C5-Capex'!D40","v":652820801},{"$f":"'C5-Capex'!E40","v":681107549},{"$f":"'C5-Capex'!G40","v":176280190.16},{"$f":"'C5-Capex'!K40","v":681107549}]
["Borrowed funding for capital",null,null,{"$f":"'C5-Capex'!C72","v":0},{"$f":"'C5-Capex'!D72","v":0},{"$f":"'C5-Capex'!E72","v":0},{"$f":"'C5-Capex'!G72","v":0},{"$f":"'C5-Capex'!K72","v":0}]
["Debt",null,null,{"$f":"'C6-FinPos'!C30+'C6-FinPos'!C31+'C6-FinPos'!C33+'C6-FinPos'!C38","v":3302144731.1799998},{"$f":"'C6-FinPos'!D30+'C6-FinPos'!D31+'C6-FinPos'!D33+'C6-FinPos'!D38","v":1135097559},{"$f":"'C6-FinPos'!E30+'C6-FinPos'!E31+'C6-FinPos'!E33+'C6-FinPos'!E38","v":1135097559},{"$f":"'C6-FinPos'!F30+'C6-FinPos'!F31+'C6-FinPos'!F33+'C6-FinPos'!F38","v":3239759360.8700004},{"$f":"'C6-FinPos'!G30+'C6-FinPos'!G31+'C6-FinPos'!G33+'C6-FinPos'!G38","v":1135097559}]
["Equity",null,null,{"$f":"'C6-FinPos'!C48","v":4765695829.6700001},{"$f":"'C6-FinPos'!D48","v":5463619733},{"$f":"'C6-FinPos'!E48","v":5463619733},{"$f":"'C6-FinPos'!F48","v":5081993061.2799997},{"$f":"'C6-FinPos'!G48","v":5463619733}]
[{"$f":"'C6-FinPos'!A47","v":"Reserves"},null,null,{"$f":"'C6-FinPos'!C47","v":0},{"$f":"'C6-FinPos'!D47","v":0},{"$f":"'C6-FinPos'!E47","v":0},{"$f":"'C6-FinPos'!F47","v":0},{"$f":"'C6-FinPos'!G47","v":0}]
[{"$f":"'C6-FinPos'!A38","v":"Borrowing"},null,null,{"$f":"'C6-FinPos'!C38","v":254902293.63},{"$f":"'C6-FinPos'!D38","v":257433920},{"$f":"'C6-FinPos'!E38","v":257433920},{"$f":"'C6-FinPos'!F38","v":254902293.63},{"$f":"'C6-FinPos'!G38","v":257433920}]
[{"$f":"'C6-FinPos'!A6","v":"Current assets"},null,null,{"$f":"'C6-FinPos'!C13","v":977840784.66000009},{"$f":"'C6-FinPos'!D13","v":865694457},{"$f":"'C6-FinPos'!E13","v":865694457},{"$f":"'C6-FinPos'!F13","v":1279149099.8499999},{"$f":"'C6-FinPos'!G13","v":865694457}]
[{"$f":"'C6-FinPos'!A29","v":"Current liabilities"},null,null,{"$f":"'C6-FinPos'!C35","v":3133343958.1299996},{"$f":"'C6-FinPos'!D35","v":944427851},{"$f":"'C6-FinPos'!E35","v":944427851},{"$f":"'C6-FinPos'!F35","v":3073279400.0100002},{"$f":"'C6-FinPos'!G35","v":944427851}]
["Monetary assets",null,null,{"$f":"'C6-FinPos'!C7+'C6-FinPos'!C8","v":144510598.91},{"$f":"'C6-FinPos'!D7+'C6-FinPos'!D8","v":113019645},{"$f":"'C6-FinPos'!E7+'C6-FinPos'!E8","v":113019645},{"$f":"'C6-FinPos'!F7+'C6-FinPos'!F8","v":110004048.37},{"$f":"'C6-FinPos'!G7+'C6-FinPos'!G8","v":113019645}]
[{"$f":"'C4-FinPerf RE'!A22","v":"Total Revenue (excluding capital transfers and contributions)"},null,null,{"$f":"'C4-FinPerf RE'!C22","v":3361150127.4699998},{"$f":"'C4-FinPerf RE'!D22","v":3903531613},{"$f":"'C4-FinPerf RE'!E22","v":3903531613},{"$f":"'C4-FinPerf RE'!G22","v":1956067810.1300001},{"$f":"'C4-FinPerf RE'!K22","v":3903531613}]
[{"$f":"'C4-FinPerf RE'!A19","v":"Transfers and subsidies"},null,null,{"$f":"'C4-FinPerf RE'!C19","v":913257829.00999999},{"$f":"'C4-FinPerf RE'!D19","v":963947000},{"$f":"'C4-FinPerf RE'!E19","v":963947000},{"$f":"'C4-FinPerf RE'!G19","v":685776698.71000004},{"$f":"'C4-FinPerf RE'!K19","v":963947000}]
[{"$f":"'C4-FinPerf RE'!A39","v":"Transfers and subsidies - capital (monetary allocations) (National / Provincial and District)"},null,null,{"$f":"'C4-FinPerf RE'!C39","v":436329950.86000001},{"$f":"'C4-FinPerf RE'!D39","v":480021000},{"$f":"'C4-FinPerf RE'!E39","v":480021000},{"$f":"'C4-FinPerf RE'!G39","v":146259993.36000001},{"$f":"'C4-FinPerf RE'!K39","v":480021000}]
["Debt service payments",null,null,{"$f":"'C7-CFlow'!C12+'C7-CFlow'!C36","v":32106321.25},{"$f":"'C7-CFlow'!D12+'C7-CFlow'!D36","v":0},{"$f":"'C7-CFlow'!E12+'C7-CFlow'!E36","v":0},{"$f":"'C7-CFlow'!G16+'C7-CFlow'!G36","v":9927603.2300000004},{"$f":"'C7-CFlow'!K16+'C7-CFlow'!K36","v":-34847090}]
["Outstanding debtors (receivables)",null,null,{"$f":"'C6-FinPos'!C9+'C6-FinPos'!C10+'C6-FinPos'!C11+'C6-FinPos'!C16","v":780209018.22000015},{"$f":"'C6-FinPos'!D9+'C6-FinPos'!D10+'C6-FinPos'!D11+'C6-FinPos'!D16","v":752674812},{"$f":"'C6-FinPos'!E9+'C6-FinPos'!E10+'C6-FinPos'!E11+'C6-FinPos'!E16","v":752674812},{"$f":"'C6-FinPos'!F9+'C6-FinPos'!F10+'C6-FinPos'!F11+'C6-FinPos'!F16","v":1116434821.46},{"$f":"'C6-FinPos'!G9+'C6-FinPos'!G10+'C6-FinPos'!G11+'C6-FinPos'!G16","v":752674812}]
["Annual services revenue",null,null,{"$f":"SUM('C4-FinPerf RE'!C7:C11)","v":1549891753.8199997},{"$f":"SUM('C4-FinPerf RE'!D7:D11)","v":1827652608},{"$f":"SUM('C4-FinPerf RE'!E7:E11)","v":1827652608},{"$f":"SUM('C4-FinPerf RE'!G7:G11)","v":810303257.22000003}]
["Cash + investments","Including LT investments",null,{"$f":"'C6-FinPos'!C7+'C6-FinPos'!C8+'C6-FinPos'!C17-'C6-FinPos'!C30","v":144510598.94},{"$f":"'C6-FinPos'!D7+'C6-FinPos'!D8+'C6-FinPos'!D17-'C6-FinPos'!D30","v":113019645},{"$f":"'C6-FinPos'!E7+'C6-FinPos'!E8+'C6-FinPos'!E17-'C6-FinPos'!E30","v":113019645},{"$f":"'C6-FinPos'!F7+'C6-FinPos'!F8+'C6-FinPos'!F17-'C6-FinPos'!F30","v":110004048.40000001},{"$f":"'C6-FinPos'!G7+'C6-FinPos'!G8+'C6-FinPos'!G17-'C6-FinPos'!G30","v":113019645}]
["Fixed operational expend. (monthly)"]
["Longstanding debtors outstanding",null,null,{"$f":"'C6-FinPos'!C16","v":2089162.24},{"$f":"'C6-FinPos'!D16","v":0},{"$f":"'C6-FinPos'!E16","v":0},{"$f":"'C6-FinPos'!F16","v":1770924.02},{"$f":"'C6-FinPos'!G16","v":0}]
["Longstanding debtors recovered"]
["Attorney collections"]

{"sheet":"SC3","index":18,"n_rows":27,"n_cols":14,"rows_kept":27,"cut":false,"hidden":false,"merged":[[0,0,0,12],[1,2,1,13]]}
[{"$f":"muni& \" - \"&S71I& \" - \"&Head57","v":"MP326 City of Mbombela - Supporting Table SC3 Monthly Budget Statement - aged debtors - Mid-Year Assessment"}]
[{"$f":"desc","v":"Description"},null,{"$f":"Head2","v":"Budget Year 2022/23"}]
["R thousands","NT Code","0-30 Days","31-60 Days","61-90 Days","91-120 Days","121-150 Dys","151-180 Dys","181 Dys-1 Yr","Over 1Yr","Total","Total \nover 90 days","Actual Bad Debts Written Off against Debtors","Impairment - Bad Debts i.t.o Council Policy"]
["Debtors Age Analysis By Income Source"]
["Trade and Other Receivables from Exchange Transactions - Water",1200,11376681,4034,10835207,7641208,7012863,4971827,28412607,14210394,{"$f":"SUM(C5:J5)","v":84464821},{"$f":"SUM(F5:J5)","v":62248899},0,0]
["Trade and Other Receivables from Exchange Transactions - Electricity",1300,89626567,10784,26545461,19690986,13344359,10061586,25700900,12220176,{"$f":"SUM(C6:J6)","v":197200819},{"$f":"SUM(F6:J6)","v":81018007},0,0]
["Receivables from Non-exchange Transactions - Property Rates",1400,47122647,87052,15047460,12420097,11368471,11278594,66255382,91886874,{"$f":"SUM(C7:J7)","v":255466577},193209418,0,0]
["Receivables from Exchange Transactions - Waste Water Management",1500,2339179,89,1436423,1559436,1219278,884219,5430146,4460851,17329621,13553930,0,0]
["Receivables from Exchange Transactions - Waste Management",1600,13061442,14903,6334177,5565373,5326794,5171474,31342091,8936517,75752771,{"$f":"SUM(F9:J9)","v":56342249},0,0]
["Receivables from Exchange Transactions - Property Rental Debtors",1700,176812,0,126342,124268,124256,124114,662604,879364,2217760,{"$f":"SUM(F10:J10)","v":1914606},0,0]
["Interest on Arrear Debtor Accounts",1810,3307846,0,2935540,2557661,2298326,2078304,15351075,32587963,61116715,54873329,0,0]
["Recoverable unauthorised, irregular, fruitless and wasteful expenditure",1820,null,null,null,null,null,null,null,null,0,0]
["Other",1900,3212354,233278,2785828,1523552,2080766,1282209,9167678,6404637,26690302,{"$f":"SUM(F13:J13)","v":20458842},0,0]
["Total By Income Source",2000,{"$f":"SUM(C5:C13)","v":170223528},350140,66046438,51082581,42775113,35852327,182322483,171586776,720239386,{"$f":"SUM(L5:L13)","v":483619280},0,0]
[{"$f":"Head1&\" - totals only\"","v":"2021/22 - totals only"},null,null,null,null,null,null,null,null,null,{"$f":"SUM(C15:J15)","v":0},{"$f":"SUM(F15:J15)","v":0}]
["Debtors Age Analysis By Customer Group"]
["Organs of State",2200,18035356,71768,17848577,13401790,5431830,5117978,25440112,98446182,{"$f":"SUM(C17:J17)","v":183793593},{"$f":"SUM(F17:J17)","v":147837892},0,0]
["Commercial",2300,41118709,3047,10983107,9158556,8672705,8051965,26811727,22255742,{"$f":"SUM(C18:J18)","v":127055558},{"$f":"SUM(F18:J18)","v":74950695},0,0]
["Households",2400,110304107,275118,36692260,28044209,28239505,22309875,127555805,50383153,{"$f":"SUM(C19:J19)","v":403804032},{"$f":"SUM(F19:J19)","v":256532547},0,0]
["Other",2500,765356,207,522494,478026,431073,372509,2514839,501699,{"$f":"SUM(C20:J20)","v":5586203},{"$f":"SUM(F20:J20)","v":4298146},0,0]
["Total By Customer Group",2600,{"$f":"SUM(C17:C20)","v":170223528},350140,66046438,51082581,42775113,35852327,182322483,{"$f":"SUM(J17:J20)","v":171586776},{"$f":"SUM(K17:K20)","v":720239386},{"$f":"SUM(L17:L20)","v":483619280},{"$f":"SUM(M17:M20)","v":0},{"$f":"SUM(N17:N20)","v":0}]
["Notes"]
["Material increases in value of debtors' categories compared to previous month to be explained"]
["Bad debts = amounts actually written off in the month"]
["Total by Income Source must reconcile with Total by Customer Group"]
[null,null,{"$f":"C14-C21","v":0},{"$f":"D14-D21","v":0},{"$f":"E14-E21","v":0},0,0,0,0,{"$f":"J14-J21","v":0},0]
[null,null,{"$f":"IF(C26=0,\"\",\"MUST AGREE\")","v":""},{"$f":"IF(D26=0,\"\",\"MUST AGREE\")","v":""},"","","","","","",""]

{"sheet":"SC4","index":19,"n_rows":17,"n_cols":12,"rows_kept":17,"cut":false,"hidden":false,"merged":[[1,11,3,11],[0,0,0,10],[2,8,3,8],[2,9,3,9],[2,10,3,10],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[1,0,2,0],[1,1,3,1],[2,2,3,2],[2,3,3,3]]}
[{"$f":"muni& \" - \"&S71J& \" - \"&Head57","v":"MP326 City of Mbombela - Supporting Table SC4 Monthly Budget Statement - aged creditors  - Mid-Year Assessment"}]
[{"$f":"desc","v":"Description"},"NT Code",{"$f":"Head2","v":"Budget Year 2022/23"},null,null,null,null,null,null,null,null,"Prior year totals for chart (same period)"]
[null,null,"0 - \n30 Days","31 - \n60 Days","61 - \n90 Days","91 - \n120 Days","121 - \n150 Days","151 - \n180 Days","181 Days -\n1 Year","Over 1\nYear","Total\n"]
["R thousands"]
["Creditors Age Analysis By Customer Type"]
["Bulk Electricity","0100",90692899.359999999,86727297.840000004,90461937.239999995,78189797.540000007,128307373.83,122050274.91,628110734.70000005,9137562.9299999997,{"$f":"SUM(C6:J6)","v":1233677878.3500001}]
["Bulk Water","0200",0,0,601343.06000000006,5957347.6299999999,1109881.23,1874213.56,2079137.8,198902731.55000001,{"$f":"SUM(C7:J7)","v":210524654.83000001}]
["PAYE deductions","0300",null,null,null,null,null,null,null,null,0]
["VAT (output less input)","0400",null,null,null,null,null,null,null,null,0]
["Pensions / Retirement deductions","0500",null,null,null,null,null,null,null,null,0]
["Loan repayments","0600",null,null,null,null,null,null,null,null,0]
["Trade Creditors","0700",3678273.29,18368184.469999999,18233448.41,11443808.15,14788636.83,26628352.07,90919693.329999998,126440174.41,310500570.96000004]
["Auditor General","0800",0,0,0,0,0,0,0,7518150.0599999996,7518150.0599999996]
["Other","0900",51878.11,74153.47,0,54204.1,60978.66,1759.64,299061.17,211902553.81999999,{"$f":"SUM(C14:J14)","v":212444588.97}]
["Total By Customer Type",1000,{"$f":"SUM(C6:C14)","v":94423050.760000005},{"$f":"SUM(D6:D14)","v":105169635.78},109296728.70999999,95645157.420000002,144266870.55000001,150554600.17999998,721408627,553901172.76999998,{"$f":"SUM(K6:K14)","v":1974665843.1700001},{"$f":"SUM(L6:L14)","v":0}]
["Notes"]
["Material increases in value of creditors' categories compared to previous month to be explained"]

{"sheet":"SC5","index":20,"n_rows":22,"n_cols":15,"rows_kept":22,"cut":false,"hidden":false,"merged":[[2,10,2,14],[0,0,0,9],[1,1,2,1],[1,3,2,3],[1,9,2,9]]}
[{"$f":"muni& \" - \"&S71K& \" - \"&Head57","v":"MP326 City of Mbombela - Supporting Table SC5 Monthly Budget Statement - investment portfolio  - Mid-Year Assessment"}]
["Investments by maturity\nName of institution & investment ID","Ref","Period of Investment","Type of Investment","Capital Guarantee\n(Yes/ No)","Variable or Fixed interest rate","Interest Rate ᶟ","Commission Paid (Rands)","Commission Recipient","Expiry date of investment","Opening balance","Interest to be realised","Partial / Premature Withdrawal (4)","Investment Top Up","Closing Balance"]
["R thousands",null,"Yrs/Months"]
["Municipality"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K5:N5)","v":0}]
["Municipality sub-total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K5:K5)","v":0},null,{"$f":"SUM(M5:M5)","v":0},{"$f":"SUM(N5:N5)","v":0},{"$f":"SUM(O5:O5)","v":0}]
[]
["Entities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:N9)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Entities sub-total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K15)","v":0},null,{"$f":"SUM(M9:M15)","v":0},{"$f":"SUM(N9:N15)","v":0},{"$f":"SUM(O9:O15)","v":0}]
[]
["TOTAL INVESTMENTS AND INTEREST",2,null,null,null,null,null,null,null,null,{"$f":"K6+K16","v":0},null,{"$f":"M6+M16","v":0},{"$f":"N6+N16","v":0},{"$f":"O6+O16","v":0}]
[{"$f":"head27a","v":"References"}]
["2. List investments in expiry date order"]
["3. If 'variable' is selected in column F, input interest rate range"]
["4. Withdrawals to be entered as negative"]

{"sheet":"SC6","index":21,"n_rows":60,"n_cols":11,"rows_kept":60,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,1,2,1],[0,0,0,10]]}
[{"$f":"muni& \" - \"&S71L& \" - \"&Head57","v":"MP326 City of Mbombela - Supporting Table SC6 Monthly Budget Statement - transfers and grant receipts  - Mid-Year Assessment"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2021/22"},{"$f":"Head2","v":"Budget Year 2022/23"}]
[null,null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head38","v":"Monthly actual"},{"$f":"Head39","v":"YearTD actual"},{"$f":"Head40","v":"YearTD budget"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head8","v":"Full Year Forecast"}]
["R thousands",null,null,null,null,null,null,null,null,"%"]
["RECEIPTS:","1,2"]
[]
["Operating Transfers and Grants"]
["National Government:",null,{"$f":"SUM(C9:C18)","v":913257829.00999999},963947000,963947000,287022154,685776698.71000004,481973484,{"$f":"G8-H8","v":203803214.71000004},{"$f":"IF(H8=0,\"\",I8/H8)","v":0.42285150838297991},{"$f":"SUM(K9:K18)","v":963947000}]
["Energy Efficiency and Demand Side Management Grant",null,5217391,4284000,4284000,0,4284000.5,2142000,2142000.5,1.000000233426704,4284000]
["Equitable Share",null,834510000,948458000,948458000,282939000,652837000,474228990,178608010,0.37662819812006854,948458000]
["Expanded Public Works Programme Integrated Grant",null,7036000.1399999997,8555000,8555000,928308,8582876.4600000009,4277496,4305380.4600000009,1.0065188745939215,8555000]
["Integrated National Electrification Programme Grant",null,9809478.3699999992,0,0,338042,4007058.92,0,4007058.92,"",0]
["Local Government Financial Management Grant",null,2549999.7400000002,2650000,2650000,568361,955246,1324998,-369752,-0.27905853442797651,2650000]
["Municipal Demarcation Transition Grant",3,0,0,0,0,0,0,0,"",0]
["Municipal Disaster Relief Grant",null,0,0,0,0,0,0,0,"",0]
["Municipal Infrastructure Grant",null,46164650.759999998,0,0,2248443,15110516.83,0,15110516.83,"",0]
["Neighbourhood Development Partnership Grant",null,1454740,0,0,0,0,0,0,"",0]
["Public Transport Network Grant",null,6515569,0,0,0,0,0,0,"",0]
["Other transfers and grants [insert description]",null,null,null,null,null,null,null,{"$f":"G19-H19","v":0},{"$f":"IF(I19=0,\"\",I19/H19)","v":""}]
["Provincial Government:",null,{"$f":"SUM(C21:C22)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K21:K22)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"G21-H21","v":0},""]
["Other transfers and grants [insert description]",null,null,null,null,null,null,null,0,""]
["District Municipality:",null,{"$f":"SUM(C24:C24)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K24:K24)","v":0}]
["[insert description]",null,null,null,null,null,null,null,0,""]
["Other grant providers:",null,{"$f":"SUM(C26:C31)","v":0},0,0,0,0,0,{"$f":"G25-H25","v":0},{"$f":"IF(H25=0,\"\",I25/H25)","v":""},{"$f":"SUM(K26:K31)","v":0}]
["Injury on Duty",null,0,0,0,0,0,0,0,"",0]
["Municipal Demarcation Board",null,0,0,0,0,0,0,0,"",0]
["National Heritage Council South Africa",null,0,0,0,0,0,0,0,"",0]
["National Skills Fund",null,0,0,0,0,0,0,0,"",0]
["Social Relief",null,0,0,0,0,0,0,0,"",0]
["Unspecified",null,0,0,0,0,0,0,0,"",0]
["Total Operating Transfers and Grants",5,{"$f":"C8+C20+C23+C25","v":913257829.00999999},963947000,963947000,287022154,685776698.71000004,481973484,203803214.71000004,0.42285150838297991,{"$f":"K8+K20+K23+K25","v":963947000}]
[]
["Capital Transfers and Grants"]
[{"$f":"A8","v":"National Government:"},null,{"$f":"SUM(C36:C41)","v":436329950.86000001},480021000,480021000,28639280,146259993.36000001,240010488,{"$f":"G35-H35","v":-93750494.639999986},{"$f":"IF(H35=0,\"\",I35/H35)","v":-0.39060999134337826},{"$f":"SUM(K36:K41)","v":480021000}]
["Integrated National Electrification Programme Grant",null,60179131.119999997,54659000,54659000,2253612,26713724.809999999,27329496,-615771.19000000134,-2.2531377453868937E-2,54659000]
["Municipal Infrastructure Grant ",null,307764349.74000001,384362000,384362000,14989623,100736777.55,192180996,-91444218.450000003,-0.47582341830510649,384362000]
["Neighbourhood Development Partnership Grant  ",null,9698260,1000000,1000000,0,0,499998,-499998,-1,1000000]
["Public Transport Network Grant ",null,43437130,0,0,0,0,0,0,"",0]
["Regional Bulk Infrastructure Grant ",null,251080,10000000,10000000,4732250,4732250,4999998,-267748,-5.3549621419848571E-2,10000000]
["Water Services Infrastructure Grant  ",null,15000000,30000000,30000000,6663795,14077241,15000000,-922759,-6.1517266666666667E-2,30000000]
[{"$f":"A20","v":"Provincial Government:"},null,{"$f":"SUM(C43:C43)","v":0},0,0,0,0,0,{"$f":"G42-H42","v":0},{"$f":"IF(I42=0,\"\",I42/H42)","v":""},{"$f":"SUM(K43:K43)","v":0}]
["[insert description]",null,null,null,null,null,null,null,0,{"$f":"IF(I43=0,\"\",I43/H43)","v":""}]
[{"$f":"A23","v":"District Municipality:"},null,{"$f":"SUM(C45:C45)","v":0},0,0,0,0,0,0,{"$f":"IF(I44=0,\"\",I44/H44)","v":""},{"$f":"SUM(K45:K45)","v":0}]
["[insert description]",null,null,null,null,null,null,null,0,""]
[{"$f":"A25","v":"Other grant providers:"},null,{"$f":"SUM(C47:C51)","v":9986181.25},0,0,0,0,0,{"$f":"G46-H46","v":0},{"$f":"IF(H46=0,\"\",I46/H46)","v":""},{"$f":"SUM(K47:K51)","v":0}]
["[insert description]",null,null,null,null,null,null,null,0,{"$f":"IF(I47=0,\"\",I47/H47)","v":""}]
["Developers Contribution",null,4323680.71,0,0,0,0,0,{"$f":"G48-H48","v":0},{"$f":"IF(H48=0,\"\",I48/H48)","v":""},0]
["Limpopo Roads Agency",null,0,0,0,0,0,0,{"$f":"G49-H49","v":0},{"$f":"IF(H49=0,\"\",I49/H49)","v":""},0]
["National Lotteries Board",null,0,0,0,0,0,0,{"$f":"G50-H50","v":0},{"$f":"IF(H50=0,\"\",I50/H50)","v":""},0]
["Unspecified",null,5662500.54,0,0,0,0,0,{"$f":"G51-H51","v":0},{"$f":"IF(H51=0,\"\",I51/H51)","v":""},0]
["Total Capital Transfers and Grants",5,{"$f":"C35+C42+C44+C46","v":446316132.11000001},480021000,480021000,28639280,146259993.36000001,240010488,-93750494.639999986,-0.39060999134337826,{"$f":"K35+K42+K44+K46","v":480021000}]
[]
["TOTAL RECEIPTS OF TRANSFERS & GRANTS",5,{"$f":"C32+C52","v":1359573961.1199999},1443968000,1443968000,315661434,832036692.07000005,721983972,110052720.07000005,0.15243097400782749,{"$f":"K32+K52","v":1443968000}]
[{"$f":"head27a","v":"References"}]
["1. Each grant is listed by name as gazetted together with the name of the transferring department or municipality, donor or other organisation"]
["2. Grant expenditure must be separately listed for each grant received"]
["3. Replacement of RSC levies"]
["4. Housing subsidies for housing where ownership transferred"]
["5. Total recurrent/capital grants and subsidies must reconcile to the 'Financial Performance' Statement"]

{"sheet":"SC7(1)","index":22,"n_rows":46,"n_cols":11,"rows_kept":46,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,1,2,1],[0,0,0,10]]}
[{"$f":"muni& \" - \"&S71M& \" - \"&Head57","v":"MP326 City of Mbombela - Supporting Table SC7(1) Monthly Budget Statement - transfers and grant expenditure  - Mid-Year Assessment"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2021/22"},{"$f":"Head2","v":"Budget Year 2022/23"}]
[null,null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head38","v":"Monthly actual"},{"$f":"Head39","v":"YearTD actual"},{"$f":"Head40","v":"YearTD budget"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head8","v":"Full Year Forecast"}]
["R thousands",null,null,null,null,null,null,null,null,"%"]
["EXPENDITURE"]
[]
["Operating expenditure of Transfers and Grants"]
[{"$f":"'SC6'!A8","v":"National Government:"},null,{"$f":"SUM(C9:C17)","v":623313752.51999998},599971552,616837300,54418136.770000003,348779493.67000002,307108129.95999998,41671363.710000008,{"$f":"IF(I8=0,\"\",I8/H8)","v":0.1356895492002364},{"$f":"SUM(K9:K17)","v":616837300}]
[null,null,null,null,null,null,null,null,{"$f":"G9-H9","v":0},""]
["Energy Efficiency and Demand Side Management Grant",null,5217391.7,0,0,0,0,0,{"$f":"G10-H10","v":0},{"$f":"IF(H10=0,\"\",I10/H10)","v":""},0]
["Equitable Share",null,607831759.77999997,582766552,599632300,52713949.600000001,338676023.44999999,298505593.95999998,40170429.49000001,0.13457178124234043,599632300]
["Expanded Public Works Programme Integrated Grant",null,7036000.3700000001,8555000,8555000,1524271.86,9150964.0600000005,4277502,4873462.0600000005,1.1393243205964605,8555000]
["Local Government Financial Management Grant",null,2281100.67,2650000,2650000,179915.31,952506.16,1325034,-372527.83999999997,-0.28114587248327211,2650000]
["Municipal Demarcation Transition Grant",null,0,0,0,0,0,0,0,"",0]
["Municipal Disaster Relief Grant",null,0,0,0,0,0,0,0,"",0]
["Municipal Infrastructure Grant",null,0,6000000,6000000,0,0,3000000,-3000000,-1,6000000]
["Public Transport Network Grant",null,947500,0,0,0,0,0,0,"",0]
[{"$f":"'SC6'!A20","v":"Provincial Government:"},null,{"$f":"SUM(C19:C19)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K19:K19)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"G19-H19","v":0},""]
[{"$f":"'SC6'!A23","v":"District Municipality:"},null,{"$f":"SUM(C21:C21)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K21:K21)","v":0}]
[null,null,null,null,null,null,null,null,0,""]
[{"$f":"'SC6'!A25","v":"Other grant providers:"},null,{"$f":"SUM(C23:C25)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K23:K25)","v":0}]
[null,null,null,null,null,null,null,null,0,""]
["Municipal Demarcation Board",null,0,0,0,0,0,0,{"$f":"G24-H24","v":0},{"$f":"IF(H24=0,\"\",I24/H24)","v":""},0]
["Unspecified",null,0,0,0,0,0,0,{"$f":"G25-H25","v":0},{"$f":"IF(H25=0,\"\",I25/H25)","v":""},0]
["Total operating expenditure of Transfers and Grants:",null,{"$f":"C8+C18+C20+C22","v":623313752.51999998},599971552,616837300,54418136.770000003,348779493.67000002,307108129.95999998,41671363.710000008,0.1356895492002364,{"$f":"K8+K18+K20+K22","v":616837300}]
[]
["Capital expenditure of Transfers and Grants"]
[{"$f":"'SC6'!A35","v":"National Government:"},null,{"$f":"SUM(C30:C35)","v":163384802.41},480021001,480021001,27152839.75,143806581.81999999,240010734,-96204152.180000007,{"$f":"IF(I29=0,\"\",I29/H29)","v":-0.40083270684051991},{"$f":"SUM(K30:K35)","v":480021001}]
["Integrated National Electrification Programme Grant",null,16359967.529999999,54659000,54659000,2253612.35,26713725.149999999,27329508,{"$f":"G30-H30","v":-615782.85000000149},{"$f":"IF(H30=0,\"\",I30/H30)","v":-2.2531794205735482E-2},54659000]
["Municipal Infrastructure Grant ",null,122356656.19,384362001,384362001,14989623.01,100736778.23999999,192181218,-91444439.760000005,-0.47582402022241321,384362001]
["Neighbourhood Development Partnership Grant  ",null,6662236.8899999997,1000000,1000000,0,0,500004,-500004,-1,1000000]
["Public Transport Network Grant ",null,18005941.800000001,0,0,0,0,0,0,"",0]
["Regional Bulk Infrastructure Grant ",null,0,10000000,10000000,4115000,4115000,5000004,-885004,-0.17700065839947329,10000000]
["Water Services Infrastructure Grant  ",null,0,30000000,30000000,5794604.3899999997,12241078.43,15000000,-2758921.5700000003,-0.18392810466666668,30000000]
[{"$f":"'SC6'!A42","v":"Provincial Government:"},null,{"$f":"SUM(C37:C37)","v":0},0,0,0,0,0,{"$f":"G36-H36","v":0},"",{"$f":"SUM(K37:K37)","v":0}]
[null,null,null,null,null,null,null,null,0,""]
[{"$f":"'SC6'!A44","v":"District Municipality:"},null,{"$f":"SUM(C39:C39)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K39:K39)","v":0}]
[null,null,null,null,null,null,null,null,0,""]
[{"$f":"'SC6'!A46","v":"Other grant providers:"},null,{"$f":"SUM(C41:C42)","v":0},4284000,4284000,253740.85,4071705.47,2142000,1929705.4700000002,0.90088957516339874,{"$f":"SUM(K41:K42)","v":4284000}]
["Developers Contribution",null,0,0,0,0,0,0,{"$f":"G41-H41","v":0},{"$f":"IF(H41=0,\"\",I41/H41)","v":""},0]
["Unspecified",null,0,4284000,4284000,253740.85,4071705.47,2142000,{"$f":"G42-H42","v":1929705.4700000002},{"$f":"IF(H42=0,\"\",I42/H42)","v":0.90088957516339874},4284000]
["Total capital expenditure of Transfers and Grants",null,{"$f":"C29+C36+C38+C40","v":163384802.41},484305001,484305001,27406580.600000001,147878287.28999999,242152734,-94274446.710000008,{"$f":"IF(I43=0,\"\",I43/H43)","v":-0.38931811816751988},{"$f":"K29+K36+K38+K40","v":484305001}]
[]
["TOTAL EXPENDITURE OF TRANSFERS AND GRANTS",null,{"$f":"C26+C43","v":786698554.92999995},1084276553,1101142301,81824717.370000005,496657780.96000004,549260863.96000004,-52603083,{"$f":"IF(I45=0,\"\",I45/H45)","v":-9.5770673739155793E-2},{"$f":"K26+K43","v":1101142301}]
[{"$f":"head27a","v":"References"}]

{"sheet":"SC7(2)","index":23,"n_rows":30,"n_cols":7,"rows_kept":30,"cut":false,"hidden":false,"merged":[[0,0,0,6],[1,0,2,0],[1,1,2,1],[1,2,1,6]]}
[{"$f":"muni& \" - \"&S71T& \" - \"&Head57","v":"MP326 City of Mbombela - Supporting Table SC7(2) Monthly Budget Statement - Expenditure against approved rollovers - Mid-Year Assessment"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2022/23"}]
[null,null,{"$f":"\"Approved Rollover \" &Head1","v":"Approved Rollover 2021/22"},{"$f":"Head38","v":"Monthly actual"},{"$f":"Head39","v":"YearTD actual"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head41","v":"YTD variance"}]
["R thousands",null,null,null,null,null,"%"]
["EXPENDITURE"]
[]
["Operating expenditure of Approved Roll-overs"]
[{"$f":"'SC6'!A8","v":"National Government:"},null,{"$f":"SUM(C9:C9)","v":0},{"$f":"SUM(D9:D9)","v":0},{"$f":"SUM(E9:E9)","v":79038167},{"$f":"SUM(F9:F9)","v":79038167},{"$f":"IF(F8=0,\"\",F8/C8)","v":{"$error":"#DIV/0!"}}]
["Local Government Equitable Share",null,0,0,79038167,{"$f":"E9-C9","v":79038167},{"$f":"IF(C9=0,\"\",F9/C9)","v":""}]
[{"$f":"'SC6'!A20","v":"Provincial Government:"},null,{"$f":"SUM(C11:C11)","v":0},{"$f":"SUM(D11:D11)","v":0},{"$f":"SUM(E11:E11)","v":0},{"$f":"SUM(F11:F11)","v":0},{"$f":"IF(F10=0,\"\",F10/C10)","v":""}]
[null,null,null,null,null,{"$f":"C11-E11","v":0},""]
[{"$f":"'SC6'!A23","v":"District Municipality:"},null,{"$f":"SUM(C13:C13)","v":0},{"$f":"SUM(D13:D13)","v":0},{"$f":"SUM(E13:E13)","v":0},{"$f":"SUM(F13:F13)","v":0},""]
[null,null,null,null,null,{"$f":"C13-E13","v":0},""]
[{"$f":"'SC6'!A25","v":"Other grant providers:"},null,{"$f":"SUM(C15:C15)","v":0},{"$f":"SUM(D15:D15)","v":0},{"$f":"SUM(E15:E15)","v":0},{"$f":"SUM(F15:F15)","v":0},""]
[null,null,null,null,null,{"$f":"C15-E15","v":0},""]
["Total operating expenditure of Approved Roll-overs",null,{"$f":"C8+C10+C12+C14","v":0},{"$f":"D8+D10+D12+D14","v":0},{"$f":"E8+E10+E12+E14","v":79038167},{"$f":"F8+F10+F12+F14","v":79038167},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,""]
["Capital expenditure of Approved Roll-overs",null,null,null,null,null,""]
[{"$f":"'SC6'!A35","v":"National Government:"},null,{"$f":"SUM(C20:C20)","v":0},{"$f":"SUM(D20:D20)","v":0},{"$f":"SUM(E20:E20)","v":0},{"$f":"SUM(F20:F20)","v":0},""]
[null,null,null,null,null,{"$f":"C20-E20","v":0},""]
[{"$f":"'SC6'!A42","v":"Provincial Government:"},null,{"$f":"SUM(C22:C22)","v":0},{"$f":"SUM(D22:D22)","v":0},{"$f":"SUM(E22:E22)","v":0},{"$f":"SUM(F22:F22)","v":0},""]
[null,null,null,null,null,{"$f":"C22-E22","v":0},""]
[{"$f":"'SC6'!A44","v":"District Municipality:"},null,{"$f":"SUM(C24:C24)","v":0},{"$f":"SUM(D24:D24)","v":0},{"$f":"SUM(E24:E24)","v":0},{"$f":"SUM(F24:F24)","v":0},""]
[null,null,null,null,null,{"$f":"C24-E24","v":0},""]
[{"$f":"'SC6'!A46","v":"Other grant providers:"},null,{"$f":"SUM(C26:C26)","v":0},{"$f":"SUM(D26:D26)","v":0},{"$f":"SUM(E26:E26)","v":0},{"$f":"SUM(F26:F26)","v":0},""]
[null,null,null,null,null,{"$f":"C26-E26","v":0},""]
["Total capital expenditure of Approved Roll-overs",null,{"$f":"C19+C21+C23+C25","v":0},{"$f":"D19+D21+D23+D25","v":0},{"$f":"E19+E21+E23+E25","v":0},{"$f":"F19+F21+F23+F25","v":0},""]
[]
["TOTAL EXPENDITURE OF APPROVED ROLL-OVERS",null,{"$f":"C16+C27","v":0},{"$f":"D16+D27","v":0},{"$f":"E16+E27","v":79038167},{"$f":"F16+F27","v":79038167},{"$error":"#DIV/0!"}]
[{"$f":"head27a","v":"References"}]

{"sheet":"SC8","index":24,"n_rows":116,"n_cols":11,"rows_kept":116,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,1,2,1],[0,0,0,10]]}
[{"$f":"muni& \" - \"&S71N& \" - \"&Head57","v":"MP326 City of Mbombela - Supporting Table SC8 Monthly Budget Statement - councillor and staff benefits  - Mid-Year Assessment"}]
["Summary of Employee and Councillor remuneration",{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2021/22"},{"$f":"Head2","v":"Budget Year 2022/23"}]
[null,null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head38","v":"Monthly actual"},{"$f":"Head39","v":"YearTD actual"},{"$f":"Head40","v":"YearTD budget"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head8","v":"Full Year Forecast"}]
["R thousands",null,null,null,null,null,null,null,null,"%"]
[null,1,"A","B","C",null,null,null,null,null,"D"]
["Councillors (Political Office Bearers plus Other)"]
["Basic Salaries and Wages",null,39838134.039999999,38471683,38471683,3381704.95,20360406.82,19235862,{"$f":"G7-H7","v":1124544.8200000003},{"$f":"IF(I7=0,\"\",I7/H7)","v":5.8460848804176298E-2},38471683]
["Pension and UIF Contributions",null,3367362.82,4335022,4335022,248824.11,1497324.59,2167530,-670205.40999999992,-0.3092023685946676,4335022]
["Medical Aid Contributions",null,414966.9,291118,291118,29987.5,188482.76,145584,42898.760000000009,0.29466672161776025,291118]
["Motor Vehicle Allowance",null,12625572.1,15559339,15559339,1042219.8,6085358.2599999998,7779702,{"$f":"G10-H10","v":-1694343.7400000002},{"$f":"IF(I10=0,\"\",I10/H10)","v":-0.21779031381921829},15559339]
["Cellphone Allowance",null,3637434,4222771,4222771,306000,1920343.64,2111406,{"$f":"G11-H11","v":-191062.3600000001},{"$f":"IF(I11=0,\"\",I11/H11)","v":-9.0490583052241072E-2},4222771]
["Housing Allowances",null,null,null,null,null,null,null,{"$f":"G12-H12","v":0},{"$f":"IF(I12=0,\"\",I12/H12)","v":""}]
["Other benefits and allowances",null,52168.959999999999,45731,45731,5194.75,34443.71,22866,11577.71,0.50632861016356157,45731]
["Sub Total - Councillors",null,{"$f":"SUM(C7:C13)","v":59935638.82},62925664,62925664,5013931.1100000003,30086359.780000001,31462950,-1376590.2199999988,-4.3752738379586112E-2,62925664]
["% increase",4,null,{"$f":"IF(D14=0,\"\",(D14/C14)-1)","v":4.9887266388862761E-2},{"$f":"IF(E14=0,\"\",(E14/C14)-1)","v":4.9887266388862761E-2},null,null,null,null,null,{"$f":"IF(K14=0,\"\",(K14/C14)-1)","v":4.9887266388862761E-2}]
[]
["Senior Managers of the Municipality",3]
["Basic Salaries and Wages",null,19932888.789999999,22748165,22748165,1582460.71,9388977.4100000001,11374116,{"$f":"G18-H18","v":-1985138.5899999999},{"$f":"IF(I18=0,\"\",I18/H18)","v":-0.17453124181255053},22748165]
["Pension and UIF Contributions",null,617930.1,700655,700655,1416.96,181425.82,350346,-168920.18,-0.48215244358434234,700655]
["Medical Aid Contributions",null,74642.399999999994,87424,87424,0,20995.8,43716,-22720.2,-0.51972275597035411,87424]
["Overtime",null,null,null,null,null,null,null,0,""]
["Performance Bonus",null,null,null,null,null,null,null,{"$f":"G22-H22","v":0},{"$f":"IF(I22=0,\"\",I22/H22)","v":""}]
["Motor Vehicle Allowance",null,3665289.72,4185068,4185068,216000,1050860.8500000001,2092584,{"$f":"G23-H23","v":-1041723.1499999999},{"$f":"IF(I23=0,\"\",I23/H23)","v":-0.49781664678693899},4185068]
["Cellphone Allowance",null,758095.76,838692,838692,38359.54,224586.22,419370,{"$f":"G24-H24","v":-194783.78},{"$f":"IF(I24=0,\"\",I24/H24)","v":-0.46446760617116151},838692]
["Housing Allowances",null,null,null,null,null,null,null,{"$f":"G25-H25","v":0},{"$f":"IF(I25=0,\"\",I25/H25)","v":""}]
["Other benefits and allowances",null,0,14444,14444,0,0,7224,-7224,-1,14444]
["Payments in lieu of leave",null,295525.45,0,0,908593.95,1909732.97,0,1909732.97,{"$error":"#DIV/0!"},0]
["Long service awards",null,null,null,null,null,null,null,0,""]
["Post-retirement benefit obligations",2,null,null,null,null,null,null,0,""]
["Sub Total - Senior Managers of Municipality",null,{"$f":"SUM(C18:C29)","v":25344372.219999999},28574448,28574448,{"$f":"SUM(F18:F29)","v":2746831.16},{"$f":"SUM(G18:G29)","v":12776579.070000002},{"$f":"SUM(H18:H29)","v":14287356},-1510776.9299999978,{"$f":"IF(I30=0,\"\",I30/H30)","v":-0.10574223320256021},28574448]
["% increase",4,null,{"$f":"IF(D30=0,\"\",(D30/C30)-1)","v":0.12744745665671098},{"$f":"IF(E30=0,\"\",(E30/C30)-1)","v":0.12744745665671098},null,null,null,null,null,{"$f":"IF(K30=0,\"\",(K30/C30)-1)","v":0.12744745665671098}]
[]
["Other Municipal Staff"]
["Basic Salaries and Wages",null,605941787.20000005,653187022,653842576,52698473.479999997,317603474.35000002,326812443.95999998,{"$f":"G34-H34","v":-9208969.6099999547},{"$f":"IF(I34=0,\"\",I34/H34)","v":-2.8178148599283696E-2},653842576]
["Pension and UIF Contributions",null,122196461.36,135762657,135762657,10720098.470000001,64382539.020000003,67881744,-3499204.9799999967,-5.1548542712750528E-2,135762657]
["Medical Aid Contributions",null,50597006.439999998,55314125,55314125,4331207.5199999996,26033264.879999999,27657252,-1623987.120000001,-5.8718310843029566E-2,55314125]
["Overtime",null,184775963.47999999,151872576,151872576,16326205.58,80905043.409999996,75936498,4968545.4099999964,6.5430267932555922E-2,151872576]
["Performance Bonus",null,48379496.560000002,48345655,48345655,2446480.6800000002,23127713.43,24173028,-1045314.5700000003,-4.3243013246002951E-2,48345655]
["Motor Vehicle Allowance",null,62478613.619999997,68859453,68859453,5562474.1200000001,33408768.18,34429902,{"$f":"G39-H39","v":-1021133.8200000003},{"$f":"IF(I39=0,\"\",I39/H39)","v":-2.965834233277807E-2},68859453]
["Cellphone Allowance",null,5992673.7300000004,6500784,6500784,553463.77,3325092.87,3250596,{"$f":"G40-H40","v":74496.870000000112},{"$f":"IF(I40=0,\"\",I40/H40)","v":2.2917911053849851E-2},6500784]
["Housing Allowances",null,5747400.3799999999,6964602,6964602,503423.14,3022392.55,3482568,{"$f":"G41-H41","v":-460175.45000000019},{"$f":"IF(I41=0,\"\",I41/H41)","v":-0.13213681685468889},6964602]
["Other benefits and allowances",null,38814948.789999999,32359300,32359300,3495594.95,17545942.25,16180188,1365754.25,8.4409047039502874E-2,32359300]
["Payments in lieu of leave",null,6505701.1299999999,1121448,1121448,-615836.56000000006,748391.83,560766,187625.82999999996,0.33458845579082891,1121448]
["Long service awards",null,0,0,0,0,0,0,0,"",0]
["Post-retirement benefit obligations",2,41631000,0,0,0,0,0,0,"",0]
["Sub Total - Other Municipal Staff",null,{"$f":"SUM(C34:C45)","v":1173061052.6900001},1160287622,1160943176,{"$f":"SUM(F34:F45)","v":96021585.150000006},{"$f":"SUM(G34:G45)","v":570102622.76999998},{"$f":"SUM(H34:H45)","v":580364985.96000004},-10262363.190000057,{"$f":"IF(I46=0,\"\",I46/H46)","v":-1.7682602221470611E-2},1160943176]
["% increase",4,null,{"$f":"IF(D46=0,\"\",(D46/C46)-1)","v":-1.0888973477304331E-2},{"$f":"IF(E46=0,\"\",(E46/C46)-1)","v":-1.0330132998800035E-2},null,null,null,null,null,{"$f":"IF(K46=0,\"\",(K46/C46)-1)","v":-1.0330132998800035E-2}]
[]
["Total Parent Municipality",null,{"$f":"C14+C30+C46","v":1258341063.73},{"$f":"D14+D30+D46","v":1251787734},1252443288,103782347.42,612965561.62,626115291.96000004,{"$f":"G49-H49","v":-13149730.340000033},{"$f":"IF(I49=0,\"\",I49/H49)","v":-2.1002091002818243E-2},1252443288]
[null,null,null,{"$f":"IF(D49=0,\"\",(D49/C49)-1)","v":-5.2079121622038427E-3},{"$f":"IF(E49=0,\"\",(E49/C49)-1)","v":-4.6869452964665159E-3},null,null,null,null,null,{"$f":"IF(K49=0,\"\",(K49/C49)-1)","v":-4.6869452964665159E-3}]
["Unpaid salary, allowances & benefits in arrears:"]
[]
["Board Members of Entities"]
["Basic Salaries and Wages",null,null,null,null,null,null,null,{"$f":"G54-H54","v":0},{"$f":"IF(I54=0,\"\",I54/H54)","v":""}]
["Pension and UIF Contributions",null,null,null,null,null,null,null,0,""]
["Medical Aid Contributions",null,null,null,null,null,null,null,0,""]
["Overtime",null,null,null,null,null,null,null,{"$f":"G57-H57","v":0},{"$f":"IF(I57=0,\"\",I57/H57)","v":""}]
["Performance Bonus",null,null,null,null,null,null,null,{"$f":"G58-H58","v":0},{"$f":"IF(I58=0,\"\",I58/H58)","v":""}]
["Motor Vehicle Allowance",null,null,null,null,null,null,null,{"$f":"G59-H59","v":0},{"$f":"IF(I59=0,\"\",I59/H59)","v":""}]
["Cellphone Allowance",null,null,null,null,null,null,null,{"$f":"G60-H60","v":0},{"$f":"IF(I60=0,\"\",I60/H60)","v":""}]
["Housing Allowances",null,null,null,null,null,null,null,{"$f":"G61-H61","v":0},{"$f":"IF(I61=0,\"\",I61/H61)","v":""}]
["Other benefits and allowances",null,null,null,null,null,null,null,0,""]
["Board Fees",null,null,null,null,null,null,null,{"$f":"G63-H63","v":0},{"$f":"IF(I63=0,\"\",I63/H63)","v":""}]
["Payments in lieu of leave",null,null,null,null,null,null,null,0,""]
["Long service awards",null,null,null,null,null,null,null,0,""]
["Post-retirement benefit obligations",null,null,null,null,null,null,null,0,""]
["Sub Total - Board Members of Entities",2,{"$f":"SUM(C54:C66)","v":0},0,0,{"$f":"SUM(F54:F66)","v":0},{"$f":"SUM(G54:G66)","v":0},{"$f":"SUM(H54:H66)","v":0},0,{"$f":"IF(I67=0,\"\",I67/H67)","v":""},0]
["% increase",4,null,{"$f":"IF(D67=0,\"\",(D67/C67)-1)","v":""},{"$f":"IF(E67=0,\"\",(E67/C67)-1)","v":""},null,null,null,null,null,{"$f":"IF(K67=0,\"\",(K67/C67)-1)","v":""}]
[]
["Senior Managers of Entities"]
["Basic Salaries and Wages",null,null,null,null,null,null,null,{"$f":"G71-H71","v":0},{"$f":"IF(I71=0,\"\",I71/H71)","v":""}]
["Pension and UIF Contributions",null,null,null,null,null,null,null,0,""]
["Medical Aid Contributions",null,null,null,null,null,null,null,0,""]
["Overtime",null,null,null,null,null,null,null,0,""]
["Performance Bonus",null,null,null,null,null,null,null,{"$f":"G75-H75","v":0},{"$f":"IF(I75=0,\"\",I75/H75)","v":""}]
["Motor Vehicle Allowance",null,null,null,null,null,null,null,{"$f":"G76-H76","v":0},{"$f":"IF(I76=0,\"\",I76/H76)","v":""}]
["Cellphone Allowance",null,null,null,null,null,null,null,{"$f":"G77-H77","v":0},{"$f":"IF(I77=0,\"\",I77/H77)","v":""}]
["Housing Allowances",null,null,null,null,null,null,null,{"$f":"G78-H78","v":0},{"$f":"IF(I78=0,\"\",I78/H78)","v":""}]
["Other benefits and allowances",null,null,null,null,null,null,null,0,""]
["Payments in lieu of leave",null,null,null,null,null,null,null,0,""]
["Long service awards",null,null,null,null,null,null,null,0,""]
["Post-retirement benefit obligations",2,null,null,null,null,null,null,0,""]
["Sub Total - Senior Managers of Entities",null,{"$f":"SUM(C71:C82)","v":0},0,0,{"$f":"SUM(F71:F82)","v":0},{"$f":"SUM(G71:G82)","v":0},{"$f":"SUM(H71:H82)","v":0},0,{"$f":"IF(I83=0,\"\",I83/H83)","v":""},0]
["% increase",4,null,{"$f":"IF(D83=0,\"\",(D83/C83)-1)","v":""},{"$f":"IF(E83=0,\"\",(E83/C83)-1)","v":""},null,null,null,null,null,{"$f":"IF(K83=0,\"\",(K83/C83)-1)","v":""}]
[]
["Other Staff of Entities"]
["Basic Salaries and Wages",null,null,null,null,null,null,null,{"$f":"G87-H87","v":0},{"$f":"IF(I87=0,\"\",I87/H87)","v":""}]
["Pension and UIF Contributions",null,null,null,null,null,null,null,0,""]
["Medical Aid Contributions",null,null,null,null,null,null,null,{"$f":"G89-H89","v":0},{"$f":"IF(I89=0,\"\",I89/H89)","v":""}]
["Overtime",null,null,null,null,null,null,null,{"$f":"G90-H90","v":0},{"$f":"IF(I90=0,\"\",I90/H90)","v":""}]
["Performance Bonus",null,null,null,null,null,null,null,{"$f":"G91-H91","v":0},{"$f":"IF(I91=0,\"\",I91/H91)","v":""}]
["Motor Vehicle Allowance",null,null,null,null,null,null,null,{"$f":"G92-H92","v":0},{"$f":"IF(I92=0,\"\",I92/H92)","v":""}]
["Cellphone Allowance",null,null,null,null,null,null,null,0,""]
["Housing Allowances",null,null,null,null,null,null,null,0,""]
["Other benefits and allowances",null,null,null,null,null,null,null,0,""]
["Payments in lieu of leave",null,null,null,null,null,null,null,0,""]
["Long service awards",null,null,null,null,null,null,null,0,""]
["Post-retirement benefit obligations",null,null,null,null,null,null,null,0,""]
["Sub Total - Other Staff of Entities",null,{"$f":"SUM(C87:C98)","v":0},0,0,0,0,0,0,{"$f":"IF(I99=0,\"\",I99/H99)","v":""},{"$f":"SUM(K87:K98)","v":0}]
["% increase",4,null,{"$f":"IF(D99=0,\"\",(D99/C99)-1)","v":""},{"$f":"IF(E99=0,\"\",(E99/C99)-1)","v":""},null,null,null,null,null,{"$f":"IF(K99=0,\"\",(K99/C99)-1)","v":""}]
[]
["Total Municipal Entities",null,{"$f":"C67+C83+C99","v":0},0,0,0,0,0,{"$f":"G102-H102","v":0},{"$f":"IF(I102=0,\"\",I102/H102)","v":""},{"$f":"K67+K83+K99","v":0}]
[]
["TOTAL SALARY, ALLOWANCES & BENEFITS",null,{"$f":"C49+C102","v":1258341063.73},1251787734,1252443288,103782347.42,612965561.62,626115291.96000004,{"$f":"G104-H104","v":-13149730.340000033},{"$f":"IF(I104=0,\"\",I104/H104)","v":-2.1002091002818243E-2},{"$f":"K49+K102","v":1252443288}]
["% increase",4,null,{"$f":"IF(D104=0,\"\",(D104/C104)-1)","v":-5.2079121622038427E-3},{"$f":"IF(E104=0,\"\",(E104/C104)-1)","v":-4.6869452964665159E-3},null,null,null,null,null,{"$f":"IF(K104=0,\"\",(K104/C104)-1)","v":-4.6869452964665159E-3}]
["TOTAL MANAGERS AND STAFF",null,{"$f":"C30+C46+C83+C99","v":1198405424.9100001},1188862070,1189517624,98768416.310000002,582879201.84000003,594652341.96000004,-11773140.120000055,{"$f":"IF(I106=0,\"\",I106/H106)","v":-1.9798358283085665E-2},{"$f":"K30+K46+K83+K99","v":1189517624}]
[{"$f":"head27a","v":"References"}]
["1. Include 'Loans and advances' where applicable if any reportable amounts until phased compliance with s164 of MFMA achieved"]
["2. If benefits in kind are provided (e.g. provision of living quarters) the full market value must be shown as the cost to the municipality"]
["3. s57 of the Systems Act"]
["4. B/A, C/A, D/A"]
["Column Definitions:"]
["A. Audited actual 2005/06 (audited financial statements). If audited amounts unavailable, unaudited amounts must be provided with a note stating these are unaudited"]
["B. The original budget approved by council for the 2006/07 budget year."]
["C. The budget for 2006/07 budget year as adjusted by council resolution in terms of section 28 of the MFMA."]
["D. An estimate of final actual amounts (pre audit - 2006/07 budget year) at the time of preparing the budget for the 2007/08 budget year. This may differ from C."]

{"sheet":"SC9","index":25,"n_rows":66,"n_cols":17,"rows_kept":66,"cut":false,"hidden":false,"merged":[[2,15,3,15],[2,16,3,16],[1,0,2,0],[2,14,3,14],[1,1,2,1],[1,2,1,13],[1,14,1,16]]}
[{"$f":"muni& \" - \"&S71O& \" - \"&Head57","v":"MP326 City of Mbombela - Supporting Table SC9 Monthly Budget Statement - actuals and revised targets for cash receipts - Mid-Year Assessment"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2022/23"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Template names'!B5","v":"2022/23 Medium Term Revenue & Expenditure Framework"}]
[null,null,"July","August","Sept","October","Nov","Dec","January","Feb","March","April","May","June",{"$f":"Head9","v":"Budget Year 2022/23"},{"$f":"Head10","v":"Budget Year +1 2023/24"},{"$f":"Head11","v":"Budget Year +2 2024/25"}]
["R thousands",1,"Outcome","Outcome","Outcome","Outcome","Outcome","Outcome","Budget","Budget","Budget","Budget","Budget","Budget"]
["Cash Receipts By Source"]
["Property rates",null,58752286.350000001,59681495.549999997,69078373.859999999,71991074.439999998,72582180.489999995,41981918.329999998,64287479.5,64287479.5,64287479.5,64287479.5,64287479.5,{"$f":"O6-SUM(C6:M6)","v":75945027.480000019},771449754,825451236,883232823]
["Service charges - electricity revenue",null,95179920.980000004,127181472.73999999,104870596.39,106267207.26000001,113769783.64,66534244.439999998,121483107,121483107,121483107,121483107,121483107,236578523.54999995,1457797284,1538905121,1631239429]
["Service charges - water revenue",null,8064530.96,8215208.5899999999,8849977.7699999996,7571636.9000000004,7775756.5700000003,4567234.18,10480663.83,10480663.83,10480663.83,10480663.83,10480663.83,28320301.88000001,125767966,134571724,143991744]
["Service charges - sanitation revenue",null,1423035.41,1928763.43,1825726.27,1648841.45,2045212.74,1102148.01,2157099.75,2157099.75,2157099.75,2157099.75,2157099.75,5125970.9400000013,25885197,27696270,29634066]
["Service charges - refuse",null,8797182.4000000004,11089786.289999999,10004596.01,10911023.539999999,11793806.199999999,7436741.79,15192446.67,15192446.67,15192446.67,15192446.67,15192446.67,46313990.420000017,182309360,194789327,208125989]
[]
["Rental of facilities and equipment",null,72206.080000000002,71498.98,78907.88,81733.09,60734.69,47797.7,28976464.829999998,28976464.829999998,28976464.829999998,28976464.829999998,28976464.829999998,202422375.43000001,347717578,381855298,420040827]
["Interest earned - external investments",null,2378031.11,2872761.44,2897314.47,3172865.93,3483205.1,3383543.74,0,0,0,0,0,-18187721.789999999,0,0,0]
["Interest earned - outstanding debtors",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Dividends received",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Fines, penalties and forfeits",null,1177.8,3329.57,21034.13,3275.17,-1283.6099999999999,114,86946.08,86946.08,86946.08,86946.08,86946.08,580975.54,1043353,1147689,1262455]
["Licences and permits",null,0,0,0,0,0,0,638268.42000000004,638268.42000000004,638268.42000000004,638268.42000000004,638268.42000000004,4467878.9000000004,7659221,8425142,9267657]
["Agency services",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Transfers and Subsidies - Operational",null,0,6789000,0,0,1284000,3850000,80328916.670000002,80328916.670000002,80328916.670000002,80328916.670000002,80328916.670000002,550379416.64999998,963947000,1040329000,1133958000]
["Other revenue",null,422864258.44,-26754276.649999999,59246456.880000003,-53620632.020000003,99803559.390000001,177094340.36000001,-13571393.67,-13571393.67,-13571393.67,-13571393.67,-13571393.67,-773633462.05000031,-162856724,-125752166,-128952051]
["Cash Receipts by Source",null,{"$f":"SUM(C6:C10)+SUM(C12:C20)","v":597532629.52999997},{"$f":"SUM(D6:D10)+SUM(D12:D20)","v":191079039.94},256872983.66000003,148027025.75999996,312596955.20999998,305998082.55000001,310059999.07999998,310059999.07999998,310059999.07999998,310059999.07999998,310059999.07999998,358313276.94999969,3720719989,4027418641,4331800939]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O22-SUM(C22:M22)","v":0}]
["Other Cash Flows by Source",null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'C4-FinPerf RE'!A39","v":"Transfers and subsidies - capital (monetary allocations) (National / Provincial and District)"},null,82340000,10000000,0,131000000,0,105000000,40001750,40001750,40001750,40001750,40001750,-48327750,480021000,572319000,649998000]
[{"$f":"'C4-FinPerf RE'!A40","v":"Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions)"},null,null,null,null,null,null,null,null,null,null,null,null,0]
["Proceeds on Disposal of Fixed and Intangible Assets",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Short term loans",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Borrowing long term/refinancing",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Increase (decrease) in consumer deposits",null,0,0,0,0,0,0,0,0,0,0,0,-43773117,-43773117,2188656,2079223]
[]
["Decrease (increase) in non-current receivables",null,0,0,0,0,0,0,0,0,0,0,0,2089162.24,2089162.24,0,0]
["Decrease (increase) in non-current investments",null,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0,0]
["Total Cash Receipts by Source",null,{"$f":"SUM(C21:C29)+SUM(C31:C32)","v":679872629.52999997},{"$f":"SUM(D21:D29)+SUM(D31:D32)","v":201079039.94},256872983.66000003,279027025.75999999,312596955.20999998,410998082.55000001,350061749.07999998,350061749.07999998,350061749.07999998,350061749.07999998,350061749.07999998,268301572.2199997,4159057034.27,4601926297,4983878162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O34-SUM(C34:M34)","v":0}]
["Cash Payments by Type",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Employee related costs",null,128536697.22,187291984.63,-121287472.19,116222863.83,207674799.03999999,7078207.1100000003,104593252.06999999,104593252.06999999,104593252.06999999,104593252.06999999,104593252.06999999,206635685.01000023,1255119025,1298850202,1379792712]
["Remuneration of councillors",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Interest paid",null,0,0,0,0,0,0,2903924.17,2903924.17,2903924.17,2903924.17,2903924.17,20327469.149999999,34847090,35544032,36254913]
["Bulk purchases - Electricity",null,301975124.67000002,159091555.65000001,216453351.09,151186749.25,136527989.37,215668053.81999999,94807479.170000002,94807479.170000002,94807479.170000002,94807479.170000002,94807479.170000002,-517250469.70000052,1137689750,1195951135,1267708203]
["Acquisitions - water & other inventory",null,0,1156479.68,2438440.19,542054.43000000005,112258.71,804701.52,5751928.5700000003,5751928.5700000003,5751928.5700000003,5751928.5700000003,5751928.5700000003,35209565.619999997,69023143,66614476,64159072]
[]
["Contracted services",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Grants and subsidies paid - other municipalities",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Grants and subsidies paid - other",null,null,null,null,null,null,null,null,null,null,null,null,0]
["General expenses",null,396948038.79000002,55809269.159999996,213542551.91999999,137959940.94999999,198135234.44999999,199399656.44999999,81917199.170000002,81917199.170000002,81917199.170000002,81917199.170000002,81917199.170000002,-628374297.57000041,983006390,1167724743,1242563002]
["Cash Payments by Type",{"$f":"SUM(B36:B45)","v":0},{"$f":"SUM(C36:C45)","v":827459860.68000007},{"$f":"SUM(D36:D45)","v":403349289.12},311146871.00999999,405911608.45999998,542450281.56999993,422950618.89999998,289973783.14999998,289973783.14999998,289973783.14999998,289973783.14999998,289973783.14999998,-883452047.49000072,3479685398,3764684588,3990477902]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O47-SUM(C47:M47)","v":0}]
["Other Cash Flows/Payments by Type"]
["Capital assets",null,6770705.6900000004,19100714.629999999,23929880.289999999,44437794.079999998,47537658.359999999,34503437.109999999,54401733.560000002,54401733.560000002,54401733.560000002,54401733.560000002,54401733.560000002,{"$f":"O49-SUM(C49:M49)","v":204531943.03999996},652820801,857781958,959551008]
["Repayment of borrowing",null,0,0,0,-9927603.2300000004,0,0,0,0,0,0,0,{"$f":"O50-SUM(C50:M50)","v":9927603.2300000004},0,0,0]
["Other Cash Flows/Payments",null,5807763.6399999997,7977249.7300000004,1298306.17,1765644.48,4873655.5599999996,526192.73,0,0,0,0,0,{"$f":"O51-SUM(C51:M51)","v":-22248812.309999999},0,0,0]
["Total Cash Payments by Type",{"$f":"SUM(B46:B51)","v":0},840038330.01000011,430427253.48000002,336375057.47000003,442187443.78999996,594861595.48999989,457980248.74000001,344375516.70999998,344375516.70999998,344375516.70999998,344375516.70999998,344375516.70999998,-691241313.53000069,4132506199,4622466546,4950028910]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O53-SUM(C53:M53)","v":0}]
["NET INCREASE/(DECREASE) IN CASH HELD",{"$f":"B33-B52","v":0},-160165700.48000014,-229348213.54000002,-79502073.810000002,-163160418.02999997,-282264640.27999991,-46982166.189999998,5686232.3700000048,5686232.3700000048,5686232.3700000048,5686232.3700000048,5686232.3700000048,959542885.75000036,26550835.269999981,-20540249,33849252]
["Cash/cash equivalents at the month/year beginning:",null,144510598.91,{"$f":"C56","v":-15655101.570000142},{"$f":"D56","v":-245003315.11000016},-324505388.9200002,-487665806.95000017,-769930447.23000002,-816912613.42000008,-811226381.05000007,-805540148.68000007,-799853916.31000006,-794167683.94000006,-788481451.57000005,{"$f":"C55","v":144510598.91},{"$f":"O56","v":171061434.17999998},{"$f":"P56","v":150521185.17999998}]
["Cash/cash equivalents at the month/year end:",null,{"$f":"C54+C55","v":-15655101.570000142},{"$f":"D54+D55","v":-245003315.11000016},{"$f":"E54+E55","v":-324505388.9200002},-487665806.95000017,-769930447.23000002,-816912613.42000008,-811226381.05000007,-805540148.68000007,-799853916.31000006,-794167683.94000006,-788481451.57000005,171061434.18000031,{"$f":"O54+O55","v":171061434.17999998},{"$f":"P54+P55","v":150521185.17999998},{"$f":"Q54+Q55","v":184370437.17999998}]
[{"$f":"head27a","v":"References"}]
["1. Replace 'budget' heading with adjusted budget, or 'outcome' only for month/s complete"]
["2. Total of monthly amounts must always agree to the approved or adjusted budget"]
["3. Amend 'cash-at-beginning' when prior year actual known (as part of the adjustments budget)"]
[]
[]
[]
[]
[null,null,null,null,{"$f":"E46+E64","v":311146871.00999999},405911608.45999998,542450281.56999993,422950618.89999998,289973783.14999998,289973783.14999998,289973783.14999998,289973783.14999998,null,{"$f":"N46+N64","v":-883452047.49000072},3479685398,3764684588]
[null,null,null,null,{"$f":"E54-E64","v":-79502073.810000002},-163160418.02999997,-282264640.27999991,-46982166.189999998,5686232.3700000048,5686232.3700000048,5686232.3700000048,5686232.3700000048,{"$f":"M54-M64","v":5686232.3700000048},{"$f":"N54-N64","v":959542885.75000036},26550835.269999981,-20540249]

{"sheet":"SC10","index":26,"n_rows":46,"n_cols":11,"rows_kept":46,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,1,2,1],[0,0,0,10]]}
[{"$f":"muni& \" - \"&S71P& \" - \"&Head57","v":"MP326 City of Mbombela - NOT REQUIRED - municipality does not have entities or this is the parent municipality's budget - Mid-Year Assessment"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2021/22"},{"$f":"Head2","v":"Budget Year 2022/23"}]
[null,null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head38","v":"Monthly actual"},{"$f":"Head39","v":"YearTD actual"},{"$f":"Head40","v":"YearTD budget"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head8","v":"Full Year Forecast"}]
["R thousands",1,null,null,null,null,null,null,null,"%"]
[{"$f":"'C4-FinPerf RE'!A5","v":"Revenue By Source"}]
[{"$f":"'C4-FinPerf RE'!A6","v":"Property rates"},null,null,null,null,null,null,null,{"$f":"G6-H6","v":0},{"$f":"IF(I6=0,\"\",I6/H6)","v":""}]
[{"$f":"'C4-FinPerf RE'!A7","v":"Service charges - electricity revenue"},null,null,null,null,null,null,null,0,{"$f":"IF(I7=0,\"\",I7/H7)","v":""}]
[{"$f":"'C4-FinPerf RE'!A8","v":"Service charges - water revenue"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A9","v":"Service charges - sanitation revenue"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A10","v":"Service charges - refuse revenue"},null,null,null,null,null,null,null,0,""]
[]
[{"$f":"'C4-FinPerf RE'!A12","v":"Rental of facilities and equipment"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A13","v":"Interest earned - external investments"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A14","v":"Interest earned - outstanding debtors"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A15","v":"Dividends received"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A16","v":"Fines, penalties and forfeits"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A17","v":"Licences and permits"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A18","v":"Agency services"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A19","v":"Transfers and subsidies"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A20","v":"Other revenue"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A21","v":"Gains"},null,null,null,null,null,null,null,0,""]
["Total Revenue (excluding capital transfers and contributions)",null,{"$f":"SUM(C6:C10)+SUM(C12:C21)","v":0},0,0,0,0,0,{"$f":"G22-H22","v":0},"",{"$f":"SUM(K6:K10)+SUM(K12:K21)","v":0}]
[]
["Expenditure By Type"]
[{"$f":"'C4-FinPerf RE'!A25","v":"Employee related costs"},null,null,null,null,null,null,null,{"$f":"G25-H25","v":0},{"$f":"IF(I25=0,\"\",I25/H25)","v":""}]
[{"$f":"'C4-FinPerf RE'!A26","v":"Remuneration of councillors"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A27","v":"Debt impairment"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A28","v":"Depreciation & asset impairment"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A29","v":"Finance charges"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A30","v":"Bulk purchases - electricity"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A31","v":"Inventory consumed"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A32","v":"Contracted services"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A33","v":"Transfers and subsidies"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A34","v":"Other expenditure"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A35","v":"Losses"},null,null,null,null,null,null,null,0,""]
["Total Expenditure",null,{"$f":"SUM(C25:C35)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K25:K35)","v":0}]
[null,null,null,null,null,null,null,null,0]
[{"$f":"'C4-FinPerf RE'!A38","v":"Surplus/(Deficit)"},null,{"$f":"C22-C36","v":0},0,0,0,0,0,0,"",{"$f":"K22-K36","v":0}]
[{"$f":"'C4-FinPerf RE'!A39","v":"Transfers and subsidies - capital (monetary allocations) (National / Provincial and District)"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A40","v":"Transfers and subsidies - capital (monetary allocations) (National / Provincial Departmental Agencies, Households, Non-profit Institutions, Private Enterprises, Public Corporatons, Higher Educational Institutions)"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A41","v":"Transfers and subsidies - capital (in-kind - all) "},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A42","v":"Surplus/(Deficit) after capital transfers & contributions"},null,{"$f":"C38+SUM(C39:C41)","v":0},{"$f":"D38+SUM(D39:D41)","v":0},0,0,0,0,0,"",0]
[{"$f":"'C4-FinPerf RE'!A43","v":"Taxation"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A44","v":"Surplus/(Deficit) after taxation"},null,{"$f":"C42-C43","v":0},0,0,0,0,0,0,"",{"$f":"K42-K43","v":0}]
[{"$f":"head27a","v":"References"}]
["1. Votes (consolidated) are revenue sources and expenditure type"]

{"sheet":"SC11","index":27,"n_rows":49,"n_cols":11,"rows_kept":49,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,1,2,1],[0,0,0,10],[1,3,1,10]]}
[{"$f":"muni& \" - \"&S71Q& \" - \"&Head57","v":"MP326 City of Mbombela - NOT REQUIRED - municipality does not have entities or this is the parent municipality's budget - Mid-Year Assessment"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2021/22"},{"$f":"Head2","v":"Budget Year 2022/23"}]
[null,null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head38","v":"Monthly actual"},{"$f":"Head39","v":"YearTD actual"},{"$f":"Head40","v":"YearTD budget"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head8","v":"Full Year Forecast"}]
["R thousands",null,null,null,null,null,null,null,null,"%"]
["Revenue By Municipal Entity"]
["Insert name of municipal entity",null,null,null,null,null,null,null,{"$f":"G6-H6","v":0},{"$f":"IF(I6=0,\"\",I6/H6)","v":""}]
[null,null,null,null,null,null,null,null,0,{"$f":"IF(I7=0,\"\",I7/H7)","v":""}]
[null,null,null,null,null,null,null,null,0,""]
[null,null,null,null,null,null,null,null,0,""]
[null,null,null,null,null,null,null,null,0,""]
[null,null,null,null,null,null,null,null,0,""]
[null,null,null,null,null,null,null,null,0,""]
[null,null,null,null,null,null,null,null,0,""]
[null,null,null,null,null,null,null,null,0,""]
[null,null,null,null,null,null,null,null,0,""]
["Total Operating Revenue",1,{"$f":"SUM(C6:C15)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K6:K15)","v":0}]
[]
["Expenditure By Municipal Entity"]
[{"$f":"A6","v":"Insert name of municipal entity"},null,null,null,null,null,null,null,0,{"$f":"IF(I19=0,\"\",I19/H19)","v":""}]
[{"$f":"IF(A7=\"\",\"\",A7)","v":""},null,null,null,null,null,null,null,0,""]
[{"$f":"IF(A8=\"\",\"\",A8)","v":""},null,null,null,null,null,null,null,0,""]
["",null,null,null,null,null,null,null,0,""]
["",null,null,null,null,null,null,null,0,""]
["",null,null,null,null,null,null,null,0,""]
["",null,null,null,null,null,null,null,0,""]
["",null,null,null,null,null,null,null,0,""]
["",null,null,null,null,null,null,null,0,""]
["",null,null,null,null,null,null,null,0,""]
["Total Operating Expenditure",2,{"$f":"SUM(C19:C28)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K19:K28)","v":0}]
[null,null,null,null,null,null,null,null,null,""]
[{"$f":"Head42","v":"Surplus/ (Deficit) for the yr/period"},null,{"$f":"C16-C29","v":0},{"$f":"D16-D29","v":0},0,0,0,0,{"$f":"I16+I29","v":0},"",0]
["Capital Expenditure By Municipal Entity"]
[{"$f":"$A$6","v":"Insert name of municipal entity"},null,null,null,null,null,null,null,0,""]
[{"$f":"IF(A7=\"\",\"\",A7)","v":""},null,null,null,null,null,null,null,0,""]
[{"$f":"IF(A8=\"\",\"\",A8)","v":""},null,null,null,null,null,null,null,0,""]
["",null,null,null,null,null,null,null,0,""]
["",null,null,null,null,null,null,null,0,""]
["",null,null,null,null,null,null,null,0,""]
["",null,null,null,null,null,null,null,0,""]
["",null,null,null,null,null,null,null,0,""]
["",null,null,null,null,null,null,null,0,""]
[null,null,null,null,null,null,null,null,null,""]
["Total Capital Expenditure",3,{"$f":"SUM(C32:C42)","v":0},{"$f":"SUM(D32:D42)","v":0},0,0,0,{"$f":"SUM(H32:H42)","v":0},{"$f":"G43-H43","v":0},"",0]
[{"$f":"head27a","v":"References"}]
["1. Must reconcile to the sum of all municipal entity monthly revenue reports"]
["2. Must reconcile to the sum of all municipal entity monthly expenditure reports"]
["3. YTD = Year to date; FAV - favourable variance or unfavourable variance"]
["4. Material variances to be explained"]
["5. Insert additional 'Adjustment' Budget column for each Adjustment made by an entity"]

{"sheet":"SC12","index":28,"n_rows":18,"n_cols":10,"rows_kept":18,"cut":false,"hidden":false,"merged":[[1,0,2,0],[0,0,0,9],[1,2,1,9]]}
[{"$f":"muni& \" - \"&S71R& \" - \"&Head57","v":"MP326 City of Mbombela - Supporting Table SC12 Monthly Budget Statement - capital expenditure trend - Mid-Year Assessment"}]
["Month",{"$f":"Head1","v":"2021/22"},{"$f":"Head2","v":"Budget Year 2022/23"}]
[null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head38","v":"Monthly actual"},{"$f":"Head39","v":"YearTD actual"},{"$f":"Head40","v":"YearTD budget"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head41","v":"YTD variance"},"% spend of Original Budget"]
["R thousands",null,null,null,null,null,null,null,"%"]
["Monthly expenditure performance trend"]
["July",18412593.629999999,54401733.560000002,54456203.909999996,6770705.6900000004,{"$f":"IF(E6>0,E6,\"\")","v":6770705.6900000004},{"$f":"IF(D6>0,D6,C6)","v":54456203.909999996},{"$f":"IF(F6=\"\",0,G6-F6)","v":47685498.219999999},{"$f":"IF(F6=\"\",\"\",IF(H6=0,\"\",H6/G6))","v":0.87566695428880847},{"$f":"IF(F6=\"\",\"\",F6/$C$18)","v":1.0371461325418151E-2}]
["August",18412593.629999999,54401733.560000002,56968381.039999999,19100714.629999999,{"$f":"IF(E7>0,E7+F6,\"\")","v":25871420.32},{"$f":"IF(D7>0,D7+D6,C7+C6)","v":111424584.94999999},85553164.629999995,0.76781228010309055,3.9630202163242645E-2]
["September",18412593.629999999,54401733.560000002,56968381.039999999,23929880.289999999,{"$f":"IF(E8>0,E8+F7,\"\")","v":49801300.609999999},{"$f":"IF(D8>0,D8+G7,C8+G7)","v":168392965.98999998},118591665.37999998,0.70425545795685163,7.6286326253259179E-2]
["October",18412593.629999999,54401733.560000002,56968381.039999999,44437794.079999998,94239094.689999998,{"$f":"IF(D9>0,D9+G8,C9+G8)","v":225361347.02999997},131122252.33999997,0.58183115280432296,0.14435675846364457]
["November",18412593.629999999,54401733.560000002,56968381.039999999,47537658.359999999,141776753.05000001,282329728.06999999,140552975.01999998,0.49783271489267927,0.21717560597460189]
["December",18412593.629999999,54401733.560000002,56968381.039999999,34503437.109999999,176280190.16000003,339298109.11000001,163017918.94999999,0.48045631429425323,0.2700284517435283]
["January",18412593.629999999,54401733.560000002,56968381.039999999,0,"",396266490.15000004,0,"",""]
["February",18412593.629999999,54401733.560000002,56968381.039999999,0,"",453234871.19000006,0,"",""]
["March",18412593.629999999,54401733.560000002,56968381.039999999,0,"",510203252.23000008,0,"",""]
["April",18412593.629999999,54401733.560000002,56968381.039999999,0,"",567171633.2700001,0,"",""]
["May",18412593.629999999,54401733.560000002,56968381.039999999,0,"",624140014.31000006,0,"",""]
["June",23788982.629999999,54401731.840000004,56967534.689999998,0,"",681107549,{"$f":"IF(F17=\"\",0,G17-F17)","v":0},{"$f":"IF(F17=\"\",\"\",IF(H17=0,\"\",H17/G17))","v":""},{"$f":"IF(F17=\"\",\"\",F17/$C$18)","v":""}]
["Total Capital expenditure",{"$f":"SUM(B6:B17)","v":226327512.55999997},{"$f":"SUM(C6:C17)","v":652820801.00000012},{"$f":"SUM(D6:D17)","v":681107549},{"$f":"SUM(E6:E17)","v":176280190.16000003}]

{"sheet":"SC13a","index":29,"n_rows":171,"n_cols":11,"rows_kept":171,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,1,2,1],[0,0,0,10]]}
[{"$f":"muni& \" - \"&S71Sa& \" - \"&Head57","v":"MP326 City of Mbombela - Supporting Table SC13a Monthly Budget Statement - capital expenditure on new assets by asset class - Mid-Year Assessment"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2021/22"},{"$f":"Head2","v":"Budget Year 2022/23"}]
[null,null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head38","v":"Monthly actual"},{"$f":"Head39","v":"YearTD actual"},{"$f":"Head40","v":"YearTD budget"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head8","v":"Full Year Forecast"}]
["R thousands",1,null,null,null,null,null,null,null,"%"]
["Capital expenditure on new assets by Asset Class/Sub-class"]
[]
["Infrastructure",null,{"$f":"C8+C13+C17+C27+C38+C45+C53+C63+C69","v":139945544.09},153519363,189093513,8921389.9699999988,54871245.899999999,91877281.279999986,{"$f":"H7-G7","v":37006035.379999988},{"$f":"IF(I7=0,\"\",I7/H7)","v":0.40277677859472677},{"$f":"K8+K13+K17+K27+K38+K45+K53+K63+K69","v":189093513}]
["Roads Infrastructure",null,{"$f":"SUM(C9:C12)","v":77701118.340000004},36110363,48909078,1057275.8899999999,12981522.48,22576312.609999999,9594790.129999999,0.42499367792019599,{"$f":"SUM(K9:K12)","v":48909078}]
["Roads",null,71442855.299999997,6000000,18952289,242859.51999999999,12044397.26,7196411.5499999998,-4847985.71,-0.67366710148754627,18952289]
["Road Structures",null,6258263.04,29310363,29156789,814416.37,937125.22,14979899.060000001,14042773.84,0.93744115255740579,29156789]
["Road Furniture",null,0,800000,800000,0,0,400002,400002,1,800000]
["Capital Spares",null,0,0,0,0,0,0,0,"",0]
["Storm water Infrastructure",null,{"$f":"SUM(C14:C16)","v":11495266.92},0,0,0,0,0,0,"",{"$f":"SUM(K14:K16)","v":0}]
["Drainage Collection",null,11495266.92,0,0,0,0,0,0,"",0]
["Storm water Conveyance",null,null,null,null,null,null,null,0,""]
["Attenuation",null,null,null,null,null,null,null,0,""]
["Electrical Infrastructure",null,{"$f":"SUM(C18:C26)","v":34440981.620000005},82859000,88527278,6991285.5800000001,35068133.079999998,43382627.329999998,8314494.25,0.19165492644679805,{"$f":"SUM(K18:K26)","v":88527278}]
["Power Plants",null,null,null,null,null,null,null,0,""]
["HV Substations",null,0,10044000,10044000,503552.95,4626875.9400000004,5022006,395130.05999999959,7.8679726786467313E-2,10044000]
["HV Switching Station",null,0,0,0,0,0,0,0,"",0]
["HV Transmission Conductors",null,0,9000000,10724500,241400.85,7995912.3300000001,4746357.1399999997,-3249555.1900000004,-0.68464194626534169,10724500]
["MV Substations",null,null,null,null,null,null,null,0,""]
["MV Switching Stations",null,0,0,0,0,0,0,0,"",0]
["MV Networks",null,21178436.120000001,28200000,33868278,4737673.2300000004,8354407.9299999997,16053119.33,7698711.4000000004,0.47957728599280275,33868278]
["LV Networks",null,13262545.5,35615000,33890500,1508658.55,14090936.880000001,17561144.859999999,3470207.9799999986,0.19760716101740525,33890500]
["Capital Spares",null,0,0,0,0,0,0,0,"",0]
["Water Supply Infrastructure",null,{"$f":"SUM(C28:C37)","v":12372060.43},10300000,22407157,0,0,11929694.99,11929694.99,1,{"$f":"SUM(K28:K37)","v":22407157}]
["Dams and Weirs",null,0,0,0,0,0,0,0,"",0]
["Boreholes",null,0,1800000,7218638,0,0,3392695.91,3392695.91,1,7218638]
["Reservoirs",null,0,8500000,11000000,0,0,6633126.8300000001,6633126.8300000001,1,11000000]
["Pump Stations",null,0,0,2000000,0,0,909090.9,909090.9,1,2000000]
["Water Treatment Works",null,0,0,2000000,0,0,909090.9,909090.9,1,2000000]
["Bulk Mains",null,12311480.43,0,188519,0,0,85690.45,85690.45,1,188519]
["Distribution",null,0,0,0,0,0,0,0,"",0]
["Distribution Points",null,60580,0,0,0,0,0,0,"",0]
["PRV Stations",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,0,0,0,0,0,0,0,"",0]
["Sanitation Infrastructure",null,{"$f":"SUM(C39:C44)","v":3936116.78},17250000,20250000,0,4356120.6900000004,9988642.3499999996,5632521.6599999992,0.56389261549643921,{"$f":"SUM(K39:K44)","v":20250000}]
["Pump Station",null,0,0,0,0,0,0,0,"",0]
["Reticulation",null,0,17250000,17250000,0,4356120.6900000004,8625006,{"$f":"H40-G40","v":4268885.3099999996},{"$f":"IF(I40=0,\"\",I40/H40)","v":0.49494288003973558},17250000]
["Waste Water Treatment Works",null,0,0,0,0,0,0,{"$f":"H41-G41","v":0},{"$f":"IF(I41=0,\"\",I41/H41)","v":""},0]
["Outfall Sewers",null,3936116.78,0,3000000,0,0,1363636.35,{"$f":"H42-G42","v":1363636.35},{"$f":"IF(I42=0,\"\",I42/H42)","v":1},3000000]
["Toilet Facilities",null,0,0,0,0,0,0,0,"",0]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Solid Waste Infrastructure",null,{"$f":"SUM(C46:C52)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K46:K52)","v":0}]
["Landfill Sites",null,0,0,0,0,0,0,0,"",0]
["Waste Transfer Stations",null,0,0,0,0,0,0,0,"",0]
["Waste Processing Facilities",null,null,null,null,null,null,null,{"$f":"H48-G48","v":0},{"$f":"IF(I48=0,\"\",I48/H48)","v":""}]
["Waste Drop-off Points",null,null,null,null,null,null,null,0,""]
["Waste Separation Facilities",null,null,null,null,null,null,null,0,""]
["Electricity Generation Facilities",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Rail Infrastructure",null,{"$f":"SUM(C54:C62)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K54:K62)","v":0}]
["Rail Lines",null,null,null,null,null,null,null,0,""]
["Rail Structures",null,null,null,null,null,null,null,0,""]
["Rail Furniture",null,null,null,null,null,null,null,0,""]
["Drainage Collection",null,null,null,null,null,null,null,0,""]
["Storm water Conveyance",null,null,null,null,null,null,null,0,""]
["Attenuation",null,null,null,null,null,null,null,0,""]
["MV Substations",null,null,null,null,null,null,null,0,""]
["LV Networks",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Coastal Infrastructure",null,{"$f":"SUM(C64:C68)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K64:K68)","v":0}]
["Sand Pumps",null,null,null,null,null,null,null,0,""]
["Piers",null,null,null,null,null,null,null,0,""]
["Revetments",null,null,null,null,null,null,null,0,""]
["Promenades",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Information and Communication Infrastructure",null,{"$f":"SUM(C70:C73)","v":0},7000000,9000000,872828.5,2465469.65,4000004,{"$f":"H69-G69","v":1534534.35},0.38363320386679617,{"$f":"SUM(K70:K73)","v":9000000}]
["Data Centres",null,null,null,null,null,null,null,{"$f":"H70-G70","v":0},""]
["Core Layers",null,0,7000000,9000000,872828.5,2465469.65,4000004,{"$f":"H71-G71","v":1534534.35},{"$f":"IF(I71=0,\"\",I71/H71)","v":0.38363320386679617},9000000]
["Distribution Layers",null,null,null,null,null,null,null,{"$f":"H72-G72","v":0},""]
["Capital Spares",null,null,null,null,null,null,null,{"$f":"H73-G73","v":0},""]
[null,null,null,null,null,null,null,null,null,""]
["Community Assets",null,{"$f":"+C76+C99","v":2363014.2599999998},29336896,29351896,513104.19,513104.19,14672214,{"$f":"H75-G75","v":14159109.810000001},0.9650288504516088,{"$f":"+K76+K99","v":29351896}]
["Community Facilities",null,{"$f":"SUM(C77:C98)","v":2363014.2599999998},29336896,29351896,513104.19,513104.19,14672214,{"$f":"H76-G76","v":14159109.810000001},0.9650288504516088,{"$f":"SUM(K77:K98)","v":29351896}]
["Halls",null,1970836.22,24836896,24851896,513104.19,513104.19,12422214,11909109.810000001,0.95869462641683689,24851896]
["Centres",null,0,3000000,3000000,0,0,1500000,1500000,1,3000000]
["Crèches",null,null,null,null,null,null,null,0,""]
["Clinics/Care Centres",null,0,0,0,0,0,0,0,"",0]
["Fire/Ambulance Stations",null,46745,0,0,0,0,0,0,"",0]
["Testing Stations",null,null,null,null,null,null,null,0,""]
["Museums",null,null,null,null,null,null,null,0,""]
["Galleries",null,null,null,null,null,null,null,0,""]
["Theatres",null,null,null,null,null,null,null,0,""]
["Libraries",null,null,null,null,null,null,null,0,""]
["Cemeteries/Crematoria",null,345433.04,1500000,1500000,0,0,750000,750000,1,1500000]
["Police",null,0,0,0,0,0,0,0,"",0]
["Purls",null,null,null,null,null,null,null,0,""]
["Public Open Space",null,0,0,0,0,0,0,0,"",0]
["Nature Reserves",null,null,null,null,null,null,null,0,""]
["Public Ablution Facilities",null,null,null,null,null,null,null,0,""]
["Markets",null,0,0,0,0,0,0,0,"",0]
["Stalls",null,0,0,0,0,0,0,0,"",0]
["Abattoirs",null,0,0,0,0,0,0,0,"",0]
["Airports",null,null,null,null,null,null,null,0,""]
["Taxi Ranks/Bus Terminals",null,0,0,0,0,0,0,0,"",0]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Sport and Recreation Facilities",null,{"$f":"SUM(C100:C102)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K100:K102)","v":0}]
["Indoor Facilities",null,0,0,0,0,0,0,0,"",0]
["Outdoor Facilities",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,0,0,0,0,0,0,0,"",0]
["Heritage assets",null,{"$f":"SUM(C104:C108)","v":26949.99},0,0,0,0,0,0,"",{"$f":"SUM(K104:K108)","v":0}]
["Monuments",null,null,null,null,null,null,null,0,""]
["Historic Buildings",null,null,null,null,null,null,null,0,""]
["Works of Art",null,26949.99,0,0,0,0,0,0,"",0]
["Conservation Areas",null,null,null,null,null,null,null,0,""]
["Other Heritage",null,null,null,null,null,null,null,0,""]
[null,null,null,null,null,null,null,null,0,""]
["Investment properties",null,{"$f":"+C111+C114","v":0},0,0,0,0,0,0,"",{"$f":"+K111+K114","v":0}]
["Revenue Generating",null,{"$f":"SUM(C112:C113)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K112:K113)","v":0}]
["Improved Property",null,null,null,null,null,null,null,0,""]
["Unimproved Property",null,null,null,null,null,null,null,0,""]
["Non-revenue Generating",null,{"$f":"SUM(C115:C116)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K115:K116)","v":0}]
["Improved Property",null,null,null,null,null,null,null,0,""]
["Unimproved Property",null,null,null,null,null,null,null,0,""]
["Other assets",null,{"$f":"+C118+C130","v":981805.1},2000000,2000000,0,0,1000008,1000008,1,{"$f":"+K118+K130","v":2000000}]
["Operational Buildings",null,{"$f":"SUM(C119:C129)","v":981805.1},2000000,2000000,0,0,1000008,1000008,1,{"$f":"SUM(K119:K129)","v":2000000}]
["Municipal Offices",null,981805.1,2000000,2000000,0,0,1000008,1000008,1,2000000]
["Pay/Enquiry Points",null,null,null,null,null,null,null,0,""]
["Building Plan Offices",null,null,null,null,null,null,null,0,""]
["Workshops",null,null,null,null,null,null,null,0,""]
["Yards",null,null,null,null,null,null,null,0,""]
["Stores",null,0,0,0,0,0,0,0,"",0]
["Laboratories",null,0,0,0,0,0,0,0,"",0]
["Training Centres",null,null,null,null,null,null,null,0,""]
["Manufacturing Plant",null,null,null,null,null,null,null,0,""]
["Depots",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,0,0,0,0,0,0,0,"",0]
["Housing",null,{"$f":"SUM(C131:C133)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K131:K133)","v":0}]
["Staff Housing",null,null,null,null,null,null,null,0,""]
["Social Housing",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,null,null,null,null,null,null,0,""]
[null,null,null,null,null,null,null,null,null,""]
["Biological or Cultivated Assets",null,{"$f":"SUM(C136:C136)","v":0},0,0,0,0,0,{"$f":"H135-G135","v":0},{"$f":"IF(I135=0,\"\",I135/H135)","v":""},{"$f":"SUM(K136)","v":0}]
["Biological or Cultivated Assets",null,null,null,null,null,null,null,{"$f":"H136-G136","v":0},""]
[null,null,null,null,null,null,null,null,null,""]
["Intangible Assets",null,{"$f":"SUM(C139:C140)","v":5591154.1799999997},16315800,16315800,800591.64,7521548.4000000004,8157906,{"$f":"H138-G138","v":636357.59999999963},7.8005017464040358E-2,{"$f":"SUM(K139:K140)","v":16315800}]
["Servitudes",null,null,null,null,null,null,null,0,""]
["Licences and Rights",null,{"$f":"SUM(C141:C146)","v":5591154.1799999997},16315800,16315800,800591.64,7521548.4000000004,8157906,636357.59999999963,7.8005017464040358E-2,{"$f":"SUM(K141:K146)","v":16315800}]
["Water Rights",null,null,null,null,null,null,null,0,""]
["Effluent Licenses",null,null,null,null,null,null,null,0,""]
["Solid Waste Licenses",null,null,null,null,null,null,null,0,""]
["Computer Software and Applications",null,5591154.1799999997,16315800,16315800,800591.64,7521548.4000000004,8157906,636357.59999999963,7.8005017464040358E-2,16315800]
["Load Settlement Software Applications",null,null,null,null,null,null,null,0,""]
["Unspecified",null,0,0,0,0,0,0,0,"",0]
[]
["Computer Equipment",null,{"$f":"SUM(C149:C149)","v":5274283.24},0,0,0,0,0,{"$f":"H148-G148","v":0},{"$f":"IF(I148=0,\"\",I148/H148)","v":""},{"$f":"SUM(K149)","v":0}]
["Computer Equipment",null,5274283.24,0,0,0,0,0,{"$f":"H149-G149","v":0},{"$f":"IF(I149=0,\"\",I149/H149)","v":""},0]
[]
["Furniture and Office Equipment",null,{"$f":"SUM(C152:C152)","v":696727.39},500000,500000,20380,198717.24,250002,{"$f":"H151-G151","v":51284.760000000009},{"$f":"IF(I151=0,\"\",I151/H151)","v":0.20513739890080884},{"$f":"SUM(K152)","v":500000}]
["Furniture and Office Equipment",null,696727.39,500000,500000,20380,198717.24,250002,{"$f":"H152-G152","v":51284.760000000009},{"$f":"IF(I152=0,\"\",I152/H152)","v":0.20513739890080884},500000]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I153=0,\"\",I153/H153)","v":""}]
["Machinery and Equipment",null,{"$f":"SUM(C155:C155)","v":2146656.63},5000000,5555080,0,0,2752317.05,{"$f":"H154-G154","v":2752317.05},{"$f":"IF(I154=0,\"\",I154/H154)","v":1},{"$f":"SUM(K155)","v":5555080}]
["Machinery and Equipment",null,2146656.63,5000000,5555080,0,0,2752317.05,{"$f":"H155-G155","v":2752317.05},{"$f":"IF(I155=0,\"\",I155/H155)","v":1},5555080]
[]
["Transport Assets",null,{"$f":"SUM(C158:C158)","v":700000},2000000,2000000,0,0,1000008,{"$f":"H157-G157","v":1000008},{"$f":"IF(I157=0,\"\",I157/H157)","v":1},{"$f":"SUM(K158)","v":2000000}]
["Transport Assets",null,700000,2000000,2000000,0,0,1000008,{"$f":"H158-G158","v":1000008},{"$f":"IF(I158=0,\"\",I158/H158)","v":1},2000000]
[]
["Land",null,{"$f":"SUM(C161:C161)","v":0},0,0,0,0,0,{"$f":"H160-G160","v":0},{"$f":"IF(I160=0,\"\",I160/H160)","v":""},{"$f":"SUM(K161)","v":0}]
["Land",null,null,null,null,null,null,null,{"$f":"H161-G161","v":0},{"$f":"IF(I161=0,\"\",I161/H161)","v":""}]
[]
["Zoo's, Marine and Non-biological Animals",null,{"$f":"SUM(C164:C164)","v":0},0,0,0,0,0,{"$f":"H163-G163","v":0},{"$f":"IF(I163=0,\"\",I163/H163)","v":""},{"$f":"SUM(K164)","v":0}]
["Zoo's, Marine and Non-biological Animals",null,null,null,null,null,null,null,{"$f":"H164-G164","v":0},{"$f":"IF(I164=0,\"\",I164/H164)","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I165=0,\"\",I165/H165)","v":""}]
["Total Capital Expenditure on new assets",1,{"$f":"C7+C75+C103+C110+C117+C135+C138+C148+C151+C154+C157+C160+C163","v":157726134.88},208672059,244816289,10255465.799999999,63104615.729999997,119709736.32999998,{"$f":"H166-G166","v":56605120.599999987},{"$f":"IF(I166=0,\"\",I166/H166)","v":0.47285310564847016},{"$f":"K7+K75+K103+K110+K117+K135+K138+K148+K151+K154+K157+K160+K163","v":244816289}]
[]
[{"$f":"head27a","v":"References"}]
["1. Total Capital Expenditure on new assets (SC13a) plus Total Capital Expenditure on renewal of existing assets (SC13b) plus Total Capital Expenditure on upgrading of existing assets (SC13e)  must reconcile to total capital expenditure in Table C5"]
[]
["check balance",null,{"$f":"C166+SC13b!C166+SC13e!C166-'C5-Capex'!C40","v":0},{"$f":"D166+SC13b!D166+SC13e!D166-'C5-Capex'!D40","v":0},{"$f":"E166+SC13b!E166+SC13e!E166-'C5-Capex'!E40","v":0},{"$f":"F166+SC13b!F166+SC13e!F166-'C5-Capex'!F40","v":0},{"$f":"G166+SC13b!G166+SC13e!G166-'C5-Capex'!G40","v":0},{"$f":"H166+SC13b!H166+SC13e!H166-'C5-Capex'!H40","v":0},null,null,{"$f":"K166+SC13b!K166+SC13e!K166-'C5-Capex'!K40","v":0}]

{"sheet":"SC13b","index":30,"n_rows":171,"n_cols":11,"rows_kept":171,"cut":false,"hidden":false,"merged":[[0,0,0,10],[1,0,2,0],[1,1,2,1]]}
[{"$f":"muni& \" - \"&S71Sb& \" - \"&Head57","v":"MP326 City of Mbombela - Supporting Table SC13b Monthly Budget Statement - capital expenditure on renewal of existing assets by asset class - Mid-Year Assessment"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2021/22"},{"$f":"Head2","v":"Budget Year 2022/23"}]
[null,null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head38","v":"Monthly actual"},{"$f":"Head39","v":"YearTD actual"},{"$f":"Head40","v":"YearTD budget"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head8","v":"Full Year Forecast"}]
["R thousands",1,null,null,null,null,null,null,null,"%"]
["Capital expenditure on renewal of existing assets by Asset Class/Sub-class"]
[]
["Infrastructure",null,{"$f":"C8+C13+C17+C27+C38+C45+C53+C63+C69","v":1415355.5299999998},166363912,165885537,13709887.92,43467426.980000004,82626640.239999995,{"$f":"H7-G7","v":39159213.25999999},{"$f":"IF(I7=0,\"\",I7/H7)","v":0.47392963269784272},{"$f":"K8+K13+K17+K27+K38+K45+K53+K63+K69","v":165885537}]
["Roads Infrastructure",null,{"$f":"SUM(C9:C12)","v":149885.22},74523644,62483644,1128936.3999999999,4174137.06,33031896,28857758.940000001,0.87363313749837435,{"$f":"SUM(K9:K12)","v":62483644}]
["Roads",null,0,74523644,62483644,1128936.3999999999,4174137.06,33031896,28857758.940000001,0.87363313749837435,62483644]
["Road Structures",null,149885.22,0,0,0,0,0,0,"",0]
["Road Furniture",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Storm water Infrastructure",null,{"$f":"SUM(C14:C16)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K14:K16)","v":0}]
["Drainage Collection",null,0,0,0,0,0,0,0,"",0]
["Storm water Conveyance",null,null,null,null,null,null,null,0,""]
["Attenuation",null,null,null,null,null,null,null,0,""]
["Electrical Infrastructure",null,{"$f":"SUM(C18:C26)","v":1187482.69},0,0,0,0,0,0,"",{"$f":"SUM(K18:K26)","v":0}]
["Power Plants",null,null,null,null,null,null,null,0,""]
["HV Substations",null,null,null,null,null,null,null,0,""]
["HV Switching Station",null,null,null,null,null,null,null,0,""]
["HV Transmission Conductors",null,51049.88,0,0,0,0,0,0,"",0]
["MV Substations",null,155927.01999999999,0,0,0,0,0,0,"",0]
["MV Switching Stations",null,null,null,null,null,null,null,0,""]
["MV Networks",null,380278.15,0,0,0,0,0,0,"",0]
["LV Networks",null,600227.64,0,0,0,0,0,0,"",0]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Water Supply Infrastructure",null,{"$f":"SUM(C28:C37)","v":77987.62},54734268,56995893,10979294.039999999,16175033.689999999,26525063.550000001,10350029.860000001,0.3901981173575737,{"$f":"SUM(K28:K37)","v":56995893}]
["Dams and Weirs",null,null,null,null,null,null,null,0,""]
["Boreholes",null,null,null,null,null,null,null,0,""]
["Reservoirs",null,null,null,null,null,null,null,0,""]
["Pump Stations",null,null,null,null,null,null,null,0,""]
["Water Treatment Works",null,0,12484268,16745893,4192946.91,4192946.91,8179250.25,3986303.34,0.48736781711746746,16745893]
["Bulk Mains",null,null,null,null,null,null,null,0,""]
["Distribution",null,77987.62,42250000,40250000,6786347.1299999999,11982086.779999999,18345813.300000001,6363726.5200000014,0.34687622815827962,40250000]
["Distribution Points",null,null,null,null,null,null,null,0,""]
["PRV Stations",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,0,0,0,0,0,0,0,"",0]
["Sanitation Infrastructure",null,{"$f":"SUM(C39:C44)","v":0},37106000,46406000,1601657.48,23118256.23,23069680.690000001,-48575.539999999106,-2.1056008816392117E-3,{"$f":"SUM(K39:K44)","v":46406000}]
["Pump Station",null,0,0,0,0,0,0,0,"",0]
["Reticulation",null,0,32076000,41376000,1601657.48,23118256.23,20554678.690000001,-2563577.5399999991,-0.12471990336911459,41376000]
["Waste Water Treatment Works",null,0,0,0,0,0,0,0,"",0]
["Outfall Sewers",null,0,5030000,5030000,0,0,2515002,2515002,1,5030000]
["Toilet Facilities",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Solid Waste Infrastructure",null,{"$f":"SUM(C46:C52)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K46:K52)","v":0}]
["Landfill Sites",null,0,0,0,0,0,0,0,"",0]
["Waste Transfer Stations",null,null,null,null,null,null,null,0,""]
["Waste Processing Facilities",null,null,null,null,null,null,null,0,""]
["Waste Drop-off Points",null,null,null,null,null,null,null,0,""]
["Waste Separation Facilities",null,null,null,null,null,null,null,0,""]
["Electricity Generation Facilities",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Rail Infrastructure",null,{"$f":"SUM(C54:C62)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K54:K62)","v":0}]
["Rail Lines",null,null,null,null,null,null,null,0,""]
["Rail Structures",null,0,0,0,0,0,0,0,"",0]
["Rail Furniture",null,null,null,null,null,null,null,0,""]
["Drainage Collection",null,null,null,null,null,null,null,0,""]
["Storm water Conveyance",null,null,null,null,null,null,null,0,""]
["Attenuation",null,null,null,null,null,null,null,0,""]
["MV Substations",null,null,null,null,null,null,null,0,""]
["LV Networks",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Coastal Infrastructure",null,{"$f":"SUM(C64:C68)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K64:K68)","v":0}]
["Sand Pumps",null,null,null,null,null,null,null,0,""]
["Piers",null,null,null,null,null,null,null,0,""]
["Revetments",null,null,null,null,null,null,null,0,""]
["Promenades",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Information and Communication Infrastructure",null,{"$f":"SUM(C70:C73)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K70:K73)","v":0}]
["Data Centres",null,null,null,null,null,null,null,0,""]
["Core Layers",null,null,null,null,null,null,null,0,""]
["Distribution Layers",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,null,null,null,null,null,null,0,""]
[null,null,null,null,null,null,null,null,null,""]
["Community Assets",null,{"$f":"+C76+C99","v":8649727.9100000001},0,397173,0,0,180533.15,180533.15,1,{"$f":"+K76+K99","v":397173}]
["Community Facilities",null,{"$f":"SUM(C77:C98)","v":1840728.28},0,0,0,0,0,0,"",{"$f":"SUM(K77:K98)","v":0}]
["Halls",null,0,0,0,0,0,0,0,"",0]
["Centres",null,null,null,null,null,null,null,0,""]
["Crèches",null,null,null,null,null,null,null,0,""]
["Clinics/Care Centres",null,null,null,null,null,null,null,0,""]
["Fire/Ambulance Stations",null,74938.28,0,0,0,0,0,0,"",0]
["Testing Stations",null,null,null,null,null,null,null,0,""]
["Museums",null,null,null,null,null,null,null,0,""]
["Galleries",null,null,null,null,null,null,null,0,""]
["Theatres",null,null,null,null,null,null,null,0,""]
["Libraries",null,null,null,null,null,null,null,0,""]
["Cemeteries/Crematoria",null,null,null,null,null,null,null,0,""]
["Police",null,null,null,null,null,null,null,0,""]
["Purls",null,null,null,null,null,null,null,0,""]
["Public Open Space",null,null,null,null,null,null,null,0,""]
["Nature Reserves",null,null,null,null,null,null,null,0,""]
["Public Ablution Facilities",null,null,null,null,null,null,null,0,""]
["Markets",null,null,null,null,null,null,null,0,""]
["Stalls",null,null,null,null,null,null,null,0,""]
["Abattoirs",null,null,null,null,null,null,null,0,""]
["Airports",null,null,null,null,null,null,null,0,""]
["Taxi Ranks/Bus Terminals",null,1765790,0,0,0,0,0,0,"",0]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Sport and Recreation Facilities",null,{"$f":"SUM(C100:C102)","v":6808999.6299999999},0,397173,0,0,180533.15,180533.15,1,{"$f":"SUM(K100:K102)","v":397173}]
["Indoor Facilities",null,0,0,0,0,0,0,0,"",0]
["Outdoor Facilities",null,6808999.6299999999,0,397173,0,0,180533.15,{"$f":"H101-G101","v":180533.15},{"$f":"IF(I101=0,\"\",I101/H101)","v":1},397173]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Heritage assets",null,{"$f":"SUM(C104:C108)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K104:K108)","v":0}]
["Monuments",null,null,null,null,null,null,null,0,""]
["Historic Buildings",null,null,null,null,null,null,null,0,""]
["Works of Art",null,null,null,null,null,null,null,0,""]
["Conservation Areas",null,null,null,null,null,null,null,0,""]
["Other Heritage",null,null,null,null,null,null,null,0,""]
[null,null,null,null,null,null,null,null,0,""]
["Investment properties",null,{"$f":"+C111+C114","v":0},0,0,0,0,0,0,"",{"$f":"+K111+K114","v":0}]
["Revenue Generating",null,{"$f":"SUM(C112:C113)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K112:K113)","v":0}]
["Improved Property",null,null,null,null,null,null,null,0,""]
["Unimproved Property",null,null,null,null,null,null,null,0,""]
["Non-revenue Generating",null,{"$f":"SUM(C115:C116)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K115:K116)","v":0}]
["Improved Property",null,null,null,null,null,null,null,0,""]
["Unimproved Property",null,null,null,null,null,null,null,{"$f":"H116-G116","v":0},{"$f":"IF(I116=0,\"\",I116/H116)","v":""}]
["Other assets",null,{"$f":"+C118+C130","v":0},1000000,1000000,0,0,500004,500004,1,{"$f":"+K118+K130","v":1000000}]
["Operational Buildings",null,{"$f":"SUM(C119:C129)","v":0},1000000,1000000,0,0,500004,500004,1,{"$f":"SUM(K119:K129)","v":1000000}]
["Municipal Offices",null,0,1000000,1000000,0,0,500004,500004,1,1000000]
["Pay/Enquiry Points",null,null,null,null,null,null,null,0,""]
["Building Plan Offices",null,null,null,null,null,null,null,0,""]
["Workshops",null,null,null,null,null,null,null,0,""]
["Yards",null,null,null,null,null,null,null,0,""]
["Stores",null,null,null,null,null,null,null,0,""]
["Laboratories",null,null,null,null,null,null,null,0,""]
["Training Centres",null,0,0,0,0,0,0,0,"",0]
["Manufacturing Plant",null,null,null,null,null,null,null,0,""]
["Depots",null,0,0,0,0,0,0,0,"",0]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Housing",null,{"$f":"SUM(C131:C133)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K131:K133)","v":0}]
["Staff Housing",null,null,null,null,null,null,null,0,""]
["Social Housing",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,null,null,null,null,null,null,0,""]
[null,null,null,null,null,null,null,null,null,""]
["Biological or Cultivated Assets",null,{"$f":"SUM(C136:C136)","v":0},0,0,0,0,0,{"$f":"H135-G135","v":0},"",{"$f":"SUM(K136)","v":0}]
["Biological or Cultivated Assets",null,null,null,null,null,null,null,{"$f":"H136-G136","v":0},""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I137=0,\"\",I137/H137)","v":""}]
["Intangible Assets",null,{"$f":"SUM(C139:C140)","v":0},0,0,0,0,0,{"$f":"H138-G138","v":0},"",{"$f":"SUM(K139:K140)","v":0}]
["Servitudes",null,null,null,null,null,null,null,0,""]
["Licences and Rights",null,{"$f":"SUM(C141:C146)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K141:K146)","v":0}]
["Water Rights",null,null,null,null,null,null,null,0,""]
["Effluent Licenses",null,null,null,null,null,null,null,0,""]
["Solid Waste Licenses",null,null,null,null,null,null,null,0,""]
["Computer Software and Applications",null,null,null,null,null,null,null,0,""]
["Load Settlement Software Applications",null,null,null,null,null,null,null,0,""]
["Unspecified",null,null,null,null,null,null,null,0,""]
[]
["Computer Equipment",null,{"$f":"SUM(C149:C149)","v":0},0,0,0,0,0,{"$f":"H148-G148","v":0},{"$f":"IF(I148=0,\"\",I148/H148)","v":""},{"$f":"SUM(K149)","v":0}]
["Computer Equipment",null,0,0,0,0,0,0,{"$f":"H149-G149","v":0},{"$f":"IF(I149=0,\"\",I149/H149)","v":""},0]
[]
["Furniture and Office Equipment",null,{"$f":"SUM(C152:C152)","v":0},0,0,0,0,0,{"$f":"H151-G151","v":0},{"$f":"IF(I151=0,\"\",I151/H151)","v":""},{"$f":"SUM(K152)","v":0}]
["Furniture and Office Equipment",null,null,null,null,null,null,null,{"$f":"H152-G152","v":0},{"$f":"IF(I152=0,\"\",I152/H152)","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I153=0,\"\",I153/H153)","v":""}]
["Machinery and Equipment",null,{"$f":"SUM(C155:C155)","v":0},0,0,0,0,0,{"$f":"H154-G154","v":0},{"$f":"IF(I154=0,\"\",I154/H154)","v":""},{"$f":"SUM(K155)","v":0}]
["Machinery and Equipment",null,null,null,null,null,null,null,{"$f":"H155-G155","v":0},{"$f":"IF(I155=0,\"\",I155/H155)","v":""}]
[]
["Transport Assets",null,{"$f":"SUM(C158:C158)","v":0},0,0,0,0,0,{"$f":"H157-G157","v":0},{"$f":"IF(I157=0,\"\",I157/H157)","v":""},{"$f":"SUM(K158)","v":0}]
["Transport Assets",null,null,null,null,null,null,null,{"$f":"H158-G158","v":0},{"$f":"IF(I158=0,\"\",I158/H158)","v":""}]
[]
["Land",null,{"$f":"SUM(C161:C161)","v":0},0,0,0,0,0,{"$f":"H160-G160","v":0},{"$f":"IF(I160=0,\"\",I160/H160)","v":""},{"$f":"SUM(K161)","v":0}]
["Land",null,null,null,null,null,null,null,{"$f":"H161-G161","v":0},{"$f":"IF(I161=0,\"\",I161/H161)","v":""}]
[null,null,null,null,null,null,null,null,null,"."]
["Zoo's, Marine and Non-biological Animals",null,{"$f":"SUM(C164:C164)","v":0},0,0,0,0,0,{"$f":"H163-G163","v":0},{"$f":"IF(I163=0,\"\",I163/H163)","v":""},{"$f":"SUM(K164)","v":0}]
["Zoo's, Marine and Non-biological Animals",null,null,null,null,null,null,null,{"$f":"H164-G164","v":0},{"$f":"IF(I164=0,\"\",I164/H164)","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I165=0,\"\",I165/H165)","v":""}]
["Total Capital Expenditure on renewal of existing assets ",1,{"$f":"C7+C75+C103+C110+C117+C135+C138+C148+C151+C154+C157+C160+C163","v":10065083.439999999},167363912,167282710,13709887.92,43467426.980000004,83307177.390000001,{"$f":"H166-G166","v":39839750.409999996},{"$f":"IF(I166=0,\"\",I166/H166)","v":0.47822710669323754},{"$f":"K7+K75+K103+K110+K117+K135+K138+K148+K151+K154+K157+K160+K163","v":167282710}]
[]
[{"$f":"head27a","v":"References"}]
["1. Total Capital Expenditure on new assets (SC13a) plus Total Capital Expenditure on renewal of existing assets (SC13b) plus Total Capital Expenditure on upgrading of existing assets (SC13e) must reconcile to total capital expenditure in Table C5"]
[]
["check balance",null,{"$f":"C166+SC13a!C166+SC13e!C166-'C5-Capex'!C40","v":0},{"$f":"D166+SC13a!D166+SC13e!D166-'C5-Capex'!D40","v":0},{"$f":"E166+SC13a!E166+SC13e!E166-'C5-Capex'!E40","v":0},{"$f":"F166+SC13a!F166+SC13e!F166-'C5-Capex'!F40","v":0},{"$f":"G166+SC13a!G166+SC13e!G166-'C5-Capex'!G40","v":0},{"$f":"H166+SC13a!H166+SC13e!H166-'C5-Capex'!H40","v":0},null,null,{"$f":"K166+SC13a!K166+SC13e!K166-'C5-Capex'!K40","v":0}]

{"sheet":"SC13c","index":31,"n_rows":166,"n_cols":11,"rows_kept":166,"cut":false,"hidden":false,"merged":[[0,0,0,10],[1,0,2,0],[1,1,2,1]]}
[{"$f":"muni& \" - \"&S71Sc& \" - \"&Head57","v":"MP326 City of Mbombela - Supporting Table SC13c Monthly Budget Statement - expenditure on repairs and maintenance by asset class - Mid-Year Assessment"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2021/22"},{"$f":"Head2","v":"Budget Year 2022/23"}]
[null,null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head38","v":"Monthly actual"},{"$f":"Head39","v":"YearTD actual"},{"$f":"Head40","v":"YearTD budget"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head8","v":"Full Year Forecast"}]
["R thousands",1,null,null,null,null,null,null,null,"%"]
["Repairs and maintenance expenditure by Asset Class/Sub-class"]
[]
["Infrastructure",null,{"$f":"C8+C13+C17+C27+C38+C45+C53+C63+C69","v":434838065.39000005},353125390,345155390,33006600.859999999,151655574.81999999,172756770.03,{"$f":"H7-G7","v":21101195.210000008},{"$f":"IF(I7=0,\"\",I7/H7)","v":0.12214395537920562},{"$f":"K8+K13+K17+K27+K38+K45+K53+K63+K69","v":345155390}]
["Roads Infrastructure",null,{"$f":"SUM(C9:C12)","v":75064836.430000007},93498406,93488406,7351509.3300000001,39722538.310000002,46746788,7024249.6899999976,0.15026165412691023,{"$f":"SUM(K9:K12)","v":93488406}]
["Roads",null,74737237.930000007,92498406,92498406,7358931.6299999999,39711518.609999999,46249284,6537765.3900000006,0.14135927790795638,92498406]
["Road Structures",null,null,null,null,null,null,null,0,""]
["Road Furniture",null,327598.5,1000000,990000,-7422.3,11019.7,497504,486484.3,0.97785002733646365,990000]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Storm water Infrastructure",null,{"$f":"SUM(C14:C16)","v":0},2000000,4800000,3160352.85,3160352.85,1933751.98,-1226600.8700000001,-0.63431137120283654,{"$f":"SUM(K14:K16)","v":4800000}]
["Drainage Collection",null,null,null,null,null,null,null,0,""]
["Storm water Conveyance",null,0,2000000,4800000,3160352.85,3160352.85,1933751.98,-1226600.8700000001,-0.63431137120283654,4800000]
["Attenuation",null,null,null,null,null,null,null,0,""]
["Electrical Infrastructure",null,{"$f":"SUM(C18:C26)","v":104925534.03},105394428,105244428,5385675.8500000006,43100331.649999999,52659798,9559466.3500000015,0.18153252980575432,{"$f":"SUM(K18:K26)","v":105244428}]
["Power Plants",null,3743180.73,2098000,4098000,66939.7,2529223.2200000002,1549004,-980219.2200000002,-0.63280612574273543,4098000]
["HV Substations",null,0,0,0,0,0,0,0,"",0]
["HV Switching Station",null,0,0,0,0,0,0,0,"",0]
["HV Transmission Conductors",null,4169372.92,3220790,3220790,177390.16,2195906.98,1610400,-585506.98,-0.36357860158966715,3220790]
["MV Substations",null,73499981.700000003,82493001,80343001,5011802.05,28169247.239999998,40709056,12539808.760000002,0.30803486968599814,80343001]
["MV Switching Stations",null,0,0,0,0,0,0,0,"",0]
["MV Networks",null,null,null,null,null,null,null,0,""]
["LV Networks",null,23512998.68,17582637,17582637,129543.94,10205954.210000001,8791338,-1414616.2100000009,-0.1609102289094107,17582637]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Water Supply Infrastructure",null,{"$f":"SUM(C28:C37)","v":128479668.11},88244104,78244104,4768095.59,33899156.100000001,39576679.5,5677523.3999999985,0.14345628465369356,{"$f":"SUM(K28:K37)","v":78244104}]
["Dams and Weirs",null,null,null,null,null,null,null,0,""]
["Boreholes",null,null,null,null,null,null,null,0,""]
["Reservoirs",null,null,null,null,null,null,null,0,""]
["Pump Stations",null,null,null,null,null,null,null,0,""]
["Water Treatment Works",null,80504692.530000001,31500000,21500000,329179.94,10752290.609999999,11204545.5,452254.8900000006,4.0363519430574007E-2,21500000]
["Bulk Mains",null,2580147.8199999998,20000000,20000000,994386.27,2266944.39,10000002,7733057.6099999994,0.77330560633887868,20000000]
["Distribution",null,38263758.640000001,36744104,36744104,3444529.38,20879921.100000001,18372132,-2507789.1000000015,-0.13649962345143185,36744104]
["Distribution Points",null,7131069.1200000001,0,0,0,0,0,0,"",0]
["PRV Stations",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Sanitation Infrastructure",null,{"$f":"SUM(C39:C44)","v":35217314.030000001},35063572,35063572,3072838.19,18031521.370000001,17531856,-499665.37000000104,-2.8500426309684555E-2,{"$f":"SUM(K39:K44)","v":35063572}]
["Pump Station",null,null,null,null,null,null,null,0,""]
["Reticulation",null,0,0,0,0,0,0,0,"",0]
["Waste Water Treatment Works",null,35217314.030000001,35063572,35063572,3072838.19,18031521.370000001,17531856,-499665.37000000104,-2.8500426309684555E-2,35063572]
["Outfall Sewers",null,null,null,null,null,null,null,0,""]
["Toilet Facilities",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Solid Waste Infrastructure",null,{"$f":"SUM(C46:C52)","v":38681575.990000002},28866346,28256346,9251983.6500000004,13720990.369999999,14278628.550000001,557638.18000000156,3.9054043464139383E-2,{"$f":"SUM(K46:K52)","v":28256346}]
["Landfill Sites",null,28950,26220,16220,0,0,8564.5499999999993,8564.5499999999993,1,16220]
["Waste Transfer Stations",null,38652625.990000002,28840126,28240126,9251983.6500000004,13720990.369999999,14270064,549073.63000000082,3.8477306759100785E-2,28240126]
["Waste Processing Facilities",null,null,null,null,null,null,null,0,""]
["Waste Drop-off Points",null,null,null,null,null,null,null,0,""]
["Waste Separation Facilities",null,null,null,null,null,null,null,0,""]
["Electricity Generation Facilities",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Rail Infrastructure",null,{"$f":"SUM(C54:C62)","v":52469136.799999997},58534,58534,16145.4,20684.169999999998,29268,8583.8300000000017,0.29328379117124509,{"$f":"SUM(K54:K62)","v":58534}]
["Rail Lines",null,0,0,0,0,0,0,0,"",0]
["Rail Structures",null,null,null,null,null,null,null,0,""]
["Rail Furniture",null,null,null,null,null,null,null,0,""]
["Drainage Collection",null,55722.26,58534,58534,16145.4,20684.169999999998,29268,8583.8300000000017,0.29328379117124509,58534]
["Storm water Conveyance",null,52413414.539999999,0,0,0,0,0,0,"",0]
["Attenuation",null,null,null,null,null,null,null,0,""]
["MV Substations",null,null,null,null,null,null,null,0,""]
["LV Networks",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Coastal Infrastructure",null,{"$f":"SUM(C64:C68)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K64:K68)","v":0}]
["Sand Pumps",null,null,null,null,null,null,null,0,""]
["Piers",null,null,null,null,null,null,null,0,""]
["Revetments",null,null,null,null,null,null,null,0,""]
["Promenades",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Information and Communication Infrastructure",null,{"$f":"SUM(C70:C73)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K70:K73)","v":0}]
["Data Centres",null,null,null,null,null,null,null,0,""]
["Core Layers",null,0,0,0,0,0,0,0,"",0]
["Distribution Layers",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,null,null,null,null,null,null,0,""]
[null,null,null,null,null,null,null,null,null,""]
["Community Assets",null,{"$f":"+C76+C99","v":16548409.58},985082,2315577,252604.91999999998,751317.35000000009,1055198.52,303881.16999999993,0.28798483341314762,{"$f":"+K76+K99","v":2315577}]
["Community Facilities",null,{"$f":"SUM(C77:C98)","v":10700106.33},985082,2315577,252604.91999999998,751317.35000000009,1055198.52,303881.16999999993,0.28798483341314762,{"$f":"SUM(K77:K98)","v":2315577}]
["Halls",null,null,null,null,null,null,null,0,""]
["Centres",null,null,null,null,null,null,null,0,""]
["Crèches",null,null,null,null,null,null,null,0,""]
["Clinics/Care Centres",null,null,null,null,null,null,null,0,""]
["Fire/Ambulance Stations",null,3703327.92,0,250000,25770.799999999999,25770.799999999999,120454.5,94683.7,0.7860536551145868,250000]
["Testing Stations",null,null,null,null,null,null,null,0,""]
["Museums",null,null,null,null,null,null,null,0,""]
["Galleries",null,null,null,null,null,null,null,0,""]
["Theatres",null,null,null,null,null,null,null,0,""]
["Libraries",null,9200,410550,511045,0,19979,245476,225497,0.91861118805911779,511045]
["Cemeteries/Crematoria",null,null,null,null,null,null,null,0,""]
["Police",null,null,null,null,null,null,null,0,""]
["Purls",null,2198807.29,574532,1554532,226834.12,705567.55,689268.02,-16299.530000000028,-2.364759357325185E-2,1554532]
["Public Open Space",null,0,0,0,0,0,0,0,"",0]
["Nature Reserves",null,null,null,null,null,null,null,0,""]
["Public Ablution Facilities",null,null,null,null,null,null,null,0,""]
["Markets",null,null,null,null,null,null,null,0,""]
["Stalls",null,null,null,null,null,null,null,0,""]
["Abattoirs",null,null,null,null,null,null,null,0,""]
["Airports",null,null,null,null,null,null,null,0,""]
["Taxi Ranks/Bus Terminals",null,4788771.12,0,0,0,0,0,0,"",0]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Sport and Recreation Facilities",null,{"$f":"SUM(C100:C102)","v":5848303.25},0,0,0,0,0,0,"",{"$f":"SUM(K100:K102)","v":0}]
["Indoor Facilities",null,null,null,null,null,null,null,0,""]
["Outdoor Facilities",null,5848303.25,0,0,0,0,0,{"$f":"H101-G101","v":0},{"$f":"IF(I101=0,\"\",I101/H101)","v":""},0]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Heritage assets",null,{"$f":"SUM(C104:C108)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K104:K108)","v":0}]
["Monuments",null,null,null,null,null,null,null,0,""]
["Historic Buildings",null,null,null,null,null,null,null,0,""]
["Works of Art",null,null,null,null,null,null,null,0,""]
["Conservation Areas",null,null,null,null,null,null,null,0,""]
["Other Heritage",null,null,null,null,null,null,null,0,""]
[null,null,null,null,null,null,null,null,0,""]
["Investment properties",null,{"$f":"+C111+C114","v":0},0,0,0,0,0,0,"",{"$f":"+K111+K114","v":0}]
["Revenue Generating",null,{"$f":"SUM(C112:C113)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K112:K113)","v":0}]
["Improved Property",null,null,null,null,null,null,null,0,""]
["Unimproved Property",null,null,null,null,null,null,null,0,""]
["Non-revenue Generating",null,{"$f":"SUM(C115:C116)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K115:K116)","v":0}]
["Improved Property",null,null,null,null,null,null,null,0,""]
["Unimproved Property",null,null,null,null,null,null,null,{"$f":"H116-G116","v":0},{"$f":"IF(I116=0,\"\",I116/H116)","v":""}]
["Other assets",null,{"$f":"+C118+C130","v":30262285.52},19096650,18802540,206533.51,9984201.2599999998,9449812.5099999998,-534388.75,-5.6550196041931844E-2,{"$f":"+K118+K130","v":18802540}]
["Operational Buildings",null,{"$f":"SUM(C119:C129)","v":30262285.52},19096650,18802540,206533.51,9984201.2599999998,9449812.5099999998,-534388.75,-5.6550196041931844E-2,{"$f":"SUM(K119:K129)","v":18802540}]
["Municipal Offices",null,28961496.52,16596650,16302540,206533.51,9984201.2599999998,8199808.5099999998,-1784392.75,-0.21761395376780573,16302540]
["Pay/Enquiry Points",null,null,null,null,null,null,null,0,""]
["Building Plan Offices",null,1300789,2500000,2500000,0,0,1250004,1250004,1,2500000]
["Workshops",null,null,null,null,null,null,null,0,""]
["Yards",null,null,null,null,null,null,null,0,""]
["Stores",null,null,null,null,null,null,null,0,""]
["Laboratories",null,null,null,null,null,null,null,0,""]
["Training Centres",null,null,null,null,null,null,null,0,""]
["Manufacturing Plant",null,null,null,null,null,null,null,0,""]
["Depots",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Housing",null,{"$f":"SUM(C131:C133)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K131:K133)","v":0}]
["Staff Housing",null,null,null,null,null,null,null,0,""]
["Social Housing",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,null,null,null,null,null,null,0,""]
[null,null,null,null,null,null,null,null,null,""]
["Biological or Cultivated Assets",null,{"$f":"SUM(C136:C136)","v":0},0,0,0,0,0,{"$f":"H135-G135","v":0},"",{"$f":"SUM(K136)","v":0}]
["Biological or Cultivated Assets",null,null,null,null,null,null,null,{"$f":"H136-G136","v":0},""]
[null,null,null,null,null,null,null,null,null,""]
["Intangible Assets",null,{"$f":"SUM(C139:C140)","v":0},0,0,0,0,0,{"$f":"H138-G138","v":0},"",{"$f":"SUM(K139:K140)","v":0}]
["Servitudes",null,null,null,null,null,null,null,0,""]
["Licences and Rights",null,{"$f":"SUM(C141:C146)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K141:K146)","v":0}]
["Water Rights",null,null,null,null,null,null,null,0,""]
["Effluent Licenses",null,null,null,null,null,null,null,0,""]
["Solid Waste Licenses",null,null,null,null,null,null,null,0,""]
["Computer Software and Applications",null,null,null,null,null,null,null,0,""]
["Load Settlement Software Applications",null,null,null,null,null,null,null,0,""]
["Unspecified",null,null,null,null,null,null,null,0,""]
[]
["Computer Equipment",null,{"$f":"SUM(C149:C149)","v":0},0,0,0,0,0,{"$f":"H148-G148","v":0},{"$f":"IF(I148=0,\"\",I148/H148)","v":""},{"$f":"SUM(K149)","v":0}]
["Computer Equipment",null,null,null,null,null,null,null,{"$f":"H149-G149","v":0},{"$f":"IF(I149=0,\"\",I149/H149)","v":""}]
[]
["Furniture and Office Equipment",null,{"$f":"SUM(C152:C152)","v":0},0,0,0,0,0,{"$f":"H151-G151","v":0},{"$f":"IF(I151=0,\"\",I151/H151)","v":""},{"$f":"SUM(K152)","v":0}]
["Furniture and Office Equipment",null,0,0,0,0,0,0,{"$f":"H152-G152","v":0},{"$f":"IF(I152=0,\"\",I152/H152)","v":""},0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I153=0,\"\",I153/H153)","v":""}]
["Machinery and Equipment",null,{"$f":"SUM(C155:C155)","v":1743331.55},8833333,10441003,0,1981641.04,5104571.6100000003,{"$f":"H154-G154","v":3122930.5700000003},{"$f":"IF(I154=0,\"\",I154/H154)","v":0.61179092166756777},{"$f":"SUM(K155)","v":10441003}]
["Machinery and Equipment",null,1743331.55,8833333,10441003,0,1981641.04,5104571.6100000003,{"$f":"H155-G155","v":3122930.5700000003},{"$f":"IF(I155=0,\"\",I155/H155)","v":0.61179092166756777},10441003]
[]
["Transport Assets",null,{"$f":"SUM(C158:C158)","v":18536138.289999999},7007201,9469114,1046699.33,3023911.13,4052417.64,{"$f":"H157-G157","v":1028506.5100000002},{"$f":"IF(I157=0,\"\",I157/H157)","v":0.25380071882225846},{"$f":"SUM(K158)","v":9469114}]
["Transport Assets",null,18536138.289999999,7007201,9469114,1046699.33,3023911.13,4052417.64,{"$f":"H158-G158","v":1028506.5100000002},{"$f":"IF(I158=0,\"\",I158/H158)","v":0.25380071882225846},9469114]
[]
["Land",null,{"$f":"SUM(C161:C161)","v":0},0,0,0,0,0,{"$f":"H160-G160","v":0},{"$f":"IF(I160=0,\"\",I160/H160)","v":""},{"$f":"SUM(K161)","v":0}]
["Land",null,null,null,null,null,null,null,{"$f":"H161-G161","v":0},{"$f":"IF(I161=0,\"\",I161/H161)","v":""}]
[]
["Zoo's, Marine and Non-biological Animals",null,{"$f":"SUM(C164:C164)","v":0},0,0,0,0,0,{"$f":"H163-G163","v":0},{"$f":"IF(I163=0,\"\",I163/H163)","v":""},{"$f":"SUM(K164)","v":0}]
["Zoo's, Marine and Non-biological Animals",null,null,null,null,null,null,null,{"$f":"H164-G164","v":0},{"$f":"IF(I164=0,\"\",I164/H164)","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I165=0,\"\",I165/H165)","v":""}]
["Total Repairs and Maintenance Expenditure",1,{"$f":"C7+C75+C103+C110+C117+C135+C138+C148+C151+C154+C157+C160+C163","v":501928230.33000004},389047656,386183624,34512438.620000005,167396645.59999996,192418770.31,25022124.710000038,0.13003993669478117,{"$f":"K7+K75+K103+K110+K117+K135+K138+K148+K151+K154+K157+K160+K163","v":386183624}]

{"sheet":"SC13d","index":32,"n_rows":166,"n_cols":11,"rows_kept":166,"cut":false,"hidden":false,"merged":[[0,0,0,10],[1,0,2,0],[1,1,2,1]]}
[{"$f":"muni& \" - \"&S71Sd& \" - \"&Head57","v":"MP326 City of Mbombela - Supporting Table SC13d Monthly Budget Statement - depreciation by asset class - Mid-Year Assessment"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2021/22"},{"$f":"Head2","v":"Budget Year 2022/23"}]
[null,null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head38","v":"Monthly actual"},{"$f":"Head39","v":"YearTD actual"},{"$f":"Head40","v":"YearTD budget"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head8","v":"Full Year Forecast"}]
["R thousands",1,null,null,null,null,null,null,null,"%"]
["Depreciation by Asset Class/Sub-class"]
[]
["Infrastructure",null,{"$f":"C8+C13+C17+C27+C38+C45+C53+C63+C69","v":443320071.13},390694000,390694000,36952152.399999999,221712914.44,195347028,{"$f":"H7-G7","v":-26365886.439999998},{"$f":"IF(I7=0,\"\",I7/H7)","v":-0.13496947821494371},{"$f":"K8+K13+K17+K27+K38+K45+K53+K63+K69","v":390694000}]
["Roads Infrastructure",null,{"$f":"SUM(C9:C12)","v":248653512.5},243658516,243658516,20729939.25,124379635.5,121829262,-2550373.5,-2.0933997777972259E-2,{"$f":"SUM(K9:K12)","v":243658516}]
["Roads",null,248653512.5,243658516,243658516,20729939.25,124379635.5,121829262,-2550373.5,-2.0933997777972259E-2,243658516]
["Road Structures",null,0,0,0,0,0,0,0,"",0]
["Road Furniture",null,0,0,0,0,0,0,0,"",0]
["Capital Spares",null,0,0,0,0,0,0,0,"",0]
["Storm water Infrastructure",null,{"$f":"SUM(C14:C16)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K14:K16)","v":0}]
["Drainage Collection",null,0,0,0,0,0,0,0,"",0]
["Storm water Conveyance",null,0,0,0,0,0,0,0,"",0]
["Attenuation",null,0,0,0,0,0,0,0,"",0]
["Electrical Infrastructure",null,{"$f":"SUM(C18:C26)","v":52312577.310000002},56387851,56387851,4359381.41,26156288.48,28193934,2037645.5199999996,7.2272479605010057E-2,{"$f":"SUM(K18:K26)","v":56387851}]
["Power Plants",null,0,0,0,0,0,0,0,"",0]
["HV Substations",null,10590.96,11110,11110,0,0,5556,5556,1,11110]
["HV Switching Station",null,0,0,0,0,0,0,0,"",0]
["HV Transmission Conductors",null,360518.04,378183,378183,0,0,189096,189096,1,378183]
["MV Substations",null,51941468.310000002,55998558,55998558,4359381.41,26156288.48,27999282,1842993.5199999996,6.5822885029694675E-2,55998558]
["MV Switching Stations",null,0,0,0,0,0,0,0,"",0]
["MV Networks",null,0,0,0,0,0,0,0,"",0]
["LV Networks",null,0,0,0,0,0,0,0,"",0]
["Capital Spares",null,0,0,0,0,0,0,0,"",0]
["Water Supply Infrastructure",null,{"$f":"SUM(C28:C37)","v":49597044.289999999},49072166,49072166,6239658.29,37437949.740000002,24536088,-12901861.740000002,-0.52583206173698116,{"$f":"SUM(K28:K37)","v":49072166}]
["Dams and Weirs",null,0,0,0,0,0,0,0,"",0]
["Boreholes",null,0,0,0,0,0,0,0,"",0]
["Reservoirs",null,0,0,0,0,0,0,0,"",0]
["Pump Stations",null,0,0,0,0,0,0,0,"",0]
["Water Treatment Works",null,0,0,0,0,0,0,0,"",0]
["Bulk Mains",null,0,0,0,0,0,0,0,"",0]
["Distribution",null,49597044.289999999,49072166,49072166,6239658.29,37437949.740000002,24536088,-12901861.740000002,-0.52583206173698116,49072166]
["Distribution Points",null,null,null,null,null,null,null,0,""]
["PRV Stations",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,0,0,0,0,0,0,0,"",0]
["Sanitation Infrastructure",null,{"$f":"SUM(C39:C44)","v":91736603.069999993},40503938,40503938,5538145.6200000001,33228873.73,20251974,-12976899.73,-0.64077209115516343,{"$f":"SUM(K39:K44)","v":40503938}]
["Pump Station",null,0,0,0,0,0,0,0,"",0]
["Reticulation",null,0,0,0,0,0,0,0,"",0]
["Waste Water Treatment Works",null,91736603.069999993,40503938,40503938,5538145.6200000001,33228873.73,20251974,-12976899.73,-0.64077209115516343,40503938]
["Outfall Sewers",null,0,0,0,0,0,0,0,"",0]
["Toilet Facilities",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Solid Waste Infrastructure",null,{"$f":"SUM(C46:C52)","v":1020333.96},1071529,1071529,85027.83,510166.99,535770,25603.010000000009,4.7787315452526291E-2,{"$f":"SUM(K46:K52)","v":1071529}]
["Landfill Sites",null,1020333.96,1071529,1071529,85027.83,510166.99,535770,25603.010000000009,4.7787315452526291E-2,1071529]
["Waste Transfer Stations",null,0,0,0,0,0,0,0,"",0]
["Waste Processing Facilities",null,0,0,0,0,0,0,0,"",0]
["Waste Drop-off Points",null,0,0,0,0,0,0,0,"",0]
["Waste Separation Facilities",null,null,null,null,null,null,null,0,""]
["Electricity Generation Facilities",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Rail Infrastructure",null,{"$f":"SUM(C54:C62)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K54:K62)","v":0}]
["Rail Lines",null,0,0,0,0,0,0,0,"",0]
["Rail Structures",null,0,0,0,0,0,0,0,"",0]
["Rail Furniture",null,null,null,null,null,null,null,0,""]
["Drainage Collection",null,null,null,null,null,null,null,0,""]
["Storm water Conveyance",null,null,null,null,null,null,null,0,""]
["Attenuation",null,null,null,null,null,null,null,0,""]
["MV Substations",null,null,null,null,null,null,null,0,""]
["LV Networks",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Coastal Infrastructure",null,{"$f":"SUM(C64:C68)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K64:K68)","v":0}]
["Sand Pumps",null,0,0,0,0,0,0,0,"",0]
["Piers",null,0,0,0,0,0,0,0,"",0]
["Revetments",null,0,0,0,0,0,0,0,"",0]
["Promenades",null,0,0,0,0,0,0,0,"",0]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Information and Communication Infrastructure",null,{"$f":"SUM(C70:C73)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K70:K73)","v":0}]
["Data Centres",null,null,null,null,null,null,null,0,""]
["Core Layers",null,null,null,null,null,null,null,0,""]
["Distribution Layers",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,null,null,null,null,null,null,0,""]
[null,null,null,null,null,null,null,null,null,""]
["Community Assets",null,{"$f":"+C76+C99","v":-199.76},0,0,886727.91,5320367.4800000004,0,-5320367.4800000004,{"$error":"#DIV/0!"},{"$f":"+K76+K99","v":0}]
["Community Facilities",null,{"$f":"SUM(C77:C98)","v":-199.76},0,0,886727.91,5320367.4800000004,0,-5320367.4800000004,{"$error":"#DIV/0!"},{"$f":"SUM(K77:K98)","v":0}]
["Halls",null,0,0,0,0,0,0,0,"",0]
["Centres",null,0,0,0,0,0,0,0,"",0]
["Crèches",null,0,0,0,0,0,0,0,"",0]
["Clinics/Care Centres",null,0,0,0,0,0,0,0,"",0]
["Fire/Ambulance Stations",null,0,0,0,0,0,0,0,"",0]
["Testing Stations",null,0,0,0,0,0,0,0,"",0]
["Museums",null,0,0,0,0,0,0,0,"",0]
["Galleries",null,0,0,0,0,0,0,0,"",0]
["Theatres",null,0,0,0,0,0,0,0,"",0]
["Libraries",null,-199.76,0,0,886727.91,5320367.4800000004,0,-5320367.4800000004,{"$error":"#DIV/0!"},0]
["Cemeteries/Crematoria",null,0,0,0,0,0,0,0,"",0]
["Police",null,0,0,0,0,0,0,0,"",0]
["Purls",null,0,0,0,0,0,0,0,"",0]
["Public Open Space",null,0,0,0,0,0,0,0,"",0]
["Nature Reserves",null,null,null,null,null,null,null,0,""]
["Public Ablution Facilities",null,null,null,null,null,null,null,0,""]
["Markets",null,null,null,null,null,null,null,0,""]
["Stalls",null,null,null,null,null,null,null,0,""]
["Abattoirs",null,null,null,null,null,null,null,0,""]
["Airports",null,0,0,0,0,0,0,0,"",0]
["Taxi Ranks/Bus Terminals",null,0,0,0,0,0,0,0,"",0]
["Capital Spares",null,0,0,0,0,0,0,0,"",0]
["Sport and Recreation Facilities",null,{"$f":"SUM(C100:C102)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K100:K102)","v":0}]
["Indoor Facilities",null,null,null,null,null,null,null,0,""]
["Outdoor Facilities",null,null,null,null,null,null,null,{"$f":"H101-G101","v":0},{"$f":"IF(I101=0,\"\",I101/H101)","v":""}]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Heritage assets",null,{"$f":"SUM(C104:C108)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K104:K108)","v":0}]
["Monuments",null,null,null,null,null,null,null,0,""]
["Historic Buildings",null,null,null,null,null,null,null,0,""]
["Works of Art",null,null,null,null,null,null,null,0,""]
["Conservation Areas",null,null,null,null,null,null,null,0,""]
["Other Heritage",null,0,0,0,0,0,0,0,"",0]
[null,null,null,null,null,null,null,null,0,""]
["Investment properties",null,{"$f":"+C111+C114","v":2442656.3199999998},2140799,2140799,203554.66,1221327.98,1070400,-150927.97999999998,-0.141001476083707,{"$f":"+K111+K114","v":2140799}]
["Revenue Generating",null,{"$f":"SUM(C112:C113)","v":2442656.3199999998},2140799,2140799,203554.66,1221327.98,1070400,-150927.97999999998,-0.141001476083707,{"$f":"SUM(K112:K113)","v":2140799}]
["Improved Property",null,0,0,0,0,0,0,0,"",0]
["Unimproved Property",null,2442656.3199999998,2140799,2140799,203554.66,1221327.98,1070400,-150927.97999999998,-0.141001476083707,2140799]
["Non-revenue Generating",null,{"$f":"SUM(C115:C116)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K115:K116)","v":0}]
["Improved Property",null,null,null,null,null,null,null,0,""]
["Unimproved Property",null,null,null,null,null,null,null,{"$f":"H116-G116","v":0},{"$f":"IF(I116=0,\"\",I116/H116)","v":""}]
["Other assets",null,{"$f":"+C118+C130","v":83941787.980000004},49506244,49506244,6108404.4100000001,36650426.479999997,24753126,-11897300.479999997,-0.48063830321875295,{"$f":"+K118+K130","v":49506244}]
["Operational Buildings",null,{"$f":"SUM(C119:C129)","v":83941787.980000004},49506244,49506244,6108404.4100000001,36650426.479999997,24753126,-11897300.479999997,-0.48063830321875295,{"$f":"SUM(K119:K129)","v":49506244}]
["Municipal Offices",null,83941787.980000004,49506244,49506244,6108404.4100000001,36650426.479999997,24753126,-11897300.479999997,-0.48063830321875295,49506244]
["Pay/Enquiry Points",null,0,0,0,0,0,0,0,"",0]
["Building Plan Offices",null,0,0,0,0,0,0,0,"",0]
["Workshops",null,0,0,0,0,0,0,0,"",0]
["Yards",null,0,0,0,0,0,0,0,"",0]
["Stores",null,0,0,0,0,0,0,0,"",0]
["Laboratories",null,0,0,0,0,0,0,0,"",0]
["Training Centres",null,0,0,0,0,0,0,0,"",0]
["Manufacturing Plant",null,0,0,0,0,0,0,0,"",0]
["Depots",null,0,0,0,0,0,0,0,"",0]
["Capital Spares",null,0,0,0,0,0,0,0,"",0]
["Housing",null,{"$f":"SUM(C131:C133)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K131:K133)","v":0}]
["Staff Housing",null,0,0,0,0,0,0,0,"",0]
["Social Housing",null,0,0,0,0,0,0,0,"",0]
["Capital Spares",null,0,0,0,0,0,0,0,"",0]
[null,null,null,null,null,null,null,null,null,""]
["Biological or Cultivated Assets",null,{"$f":"SUM(C136:C136)","v":0},0,0,0,0,0,{"$f":"H135-G135","v":0},"",{"$f":"SUM(K136)","v":0}]
["Biological or Cultivated Assets",null,null,null,null,null,null,null,{"$f":"H136-G136","v":0},""]
[null,null,null,null,null,null,null,null,null,""]
["Intangible Assets",null,{"$f":"SUM(C139:C140)","v":1012192.3},1248335,1248335,84349.33,506095.99,624168,{"$f":"H138-G138","v":118072.01000000001},0.18916703515720129,{"$f":"SUM(K139:K140)","v":1248335}]
["Servitudes",null,null,null,null,null,null,null,0,""]
["Licences and Rights",null,{"$f":"SUM(C141:C146)","v":1012192.3},1248335,1248335,84349.33,506095.99,624168,118072.01000000001,0.18916703515720129,{"$f":"SUM(K141:K146)","v":1248335}]
["Water Rights",null,null,null,null,null,null,null,0,""]
["Effluent Licenses",null,null,null,null,null,null,null,0,""]
["Solid Waste Licenses",null,null,null,null,null,null,null,0,""]
["Computer Software and Applications",null,1012192.3,1248335,1248335,84349.33,506095.99,624168,118072.01000000001,0.18916703515720129,1248335]
["Load Settlement Software Applications",null,null,null,null,null,null,null,0,""]
["Unspecified",null,0,0,0,0,0,0,0,"",0]
[]
["Computer Equipment",null,{"$f":"SUM(C149:C149)","v":4132459.32},4227037,4227037,344371.58,2066229.49,2113524,{"$f":"H148-G148","v":47294.510000000009},{"$f":"IF(I148=0,\"\",I148/H148)","v":2.2377086799108981E-2},{"$f":"SUM(K149)","v":4227037}]
["Computer Equipment",null,4132459.32,4227037,4227037,344371.58,2066229.49,2113524,{"$f":"H149-G149","v":47294.510000000009},{"$f":"IF(I149=0,\"\",I149/H149)","v":2.2377086799108981E-2},4227037]
[]
["Furniture and Office Equipment",null,{"$f":"SUM(C152:C152)","v":4246693.78},4913830,4913830,353891.16,2123346.98,2456916,{"$f":"H151-G151","v":333569.02},{"$f":"IF(I151=0,\"\",I151/H151)","v":0.13576736852216356},{"$f":"SUM(K152)","v":4913830}]
["Furniture and Office Equipment",null,4246693.78,4913830,4913830,353891.16,2123346.98,2456916,{"$f":"H152-G152","v":333569.02},{"$f":"IF(I152=0,\"\",I152/H152)","v":0.13576736852216356},4913830]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I153=0,\"\",I153/H153)","v":""}]
["Machinery and Equipment",null,{"$f":"SUM(C155:C155)","v":3163956.96},7898159,7898159,263663.08,1581978.49,3949080,{"$f":"H154-G154","v":2367101.5099999998},{"$f":"IF(I154=0,\"\",I154/H154)","v":0.59940581350593047},{"$f":"SUM(K155)","v":7898159}]
["Machinery and Equipment",null,3163956.96,7898159,7898159,263663.08,1581978.49,3949080,{"$f":"H155-G155","v":2367101.5099999998},{"$f":"IF(I155=0,\"\",I155/H155)","v":0.59940581350593047},7898159]
[]
["Transport Assets",null,{"$f":"SUM(C158:C158)","v":11376230.99},19428536,19428536,948019.25,5688115.5,9714270,{"$f":"H157-G157","v":4026154.5},{"$f":"IF(I157=0,\"\",I157/H157)","v":0.41445775132871537},{"$f":"SUM(K158)","v":19428536}]
["Transport Assets",null,11376230.99,19428536,19428536,948019.25,5688115.5,9714270,{"$f":"H158-G158","v":4026154.5},{"$f":"IF(I158=0,\"\",I158/H158)","v":0.41445775132871537},19428536]
[]
["Land",null,{"$f":"SUM(C161:C161)","v":0},0,0,0,0,0,{"$f":"H160-G160","v":0},{"$f":"IF(I160=0,\"\",I160/H160)","v":""},{"$f":"SUM(K161)","v":0}]
["Land",null,0,0,0,0,0,0,{"$f":"H161-G161","v":0},{"$f":"IF(I161=0,\"\",I161/H161)","v":""},0]
[]
["Zoo's, Marine and Non-biological Animals",null,{"$f":"SUM(C164:C164)","v":0},0,0,0,0,0,{"$f":"H163-G163","v":0},{"$f":"IF(I163=0,\"\",I163/H163)","v":""},{"$f":"SUM(K164)","v":0}]
["Zoo's, Marine and Non-biological Animals",null,null,null,null,null,null,null,{"$f":"H164-G164","v":0},{"$f":"IF(I164=0,\"\",I164/H164)","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I165=0,\"\",I165/H165)","v":""}]
["Total Depreciation",1,{"$f":"C7+C75+C103+C110+C117+C135+C138+C148+C151+C154+C157+C160+C163","v":553635849.0200001},480056940,480056940,46145133.779999986,276870802.82999998,240028512,-36842290.829999983,-0.15349131035732949,{"$f":"K7+K75+K103+K110+K117+K135+K138+K148+K151+K154+K157+K160+K163","v":480056940}]

{"sheet":"SC13e","index":33,"n_rows":171,"n_cols":11,"rows_kept":171,"cut":false,"hidden":false,"merged":[[0,0,0,10],[1,0,2,0],[1,1,2,1]]}
[{"$f":"muni& \" - \"&S71Se& \" - \"&Head57","v":"MP326 City of Mbombela - Supporting Table SC13e Monthly Budget Statement - capital expenditure on upgrading of existing assets by asset class - Mid-Year Assessment"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2021/22"},{"$f":"Head2","v":"Budget Year 2022/23"}]
[null,null,{"$f":"Head5","v":"Audited Outcome"},{"$f":"Head6","v":"Original Budget"},{"$f":"Head7","v":"Adjusted Budget"},{"$f":"Head38","v":"Monthly actual"},{"$f":"Head39","v":"YearTD actual"},{"$f":"Head40","v":"YearTD budget"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head41","v":"YTD variance"},{"$f":"Head8","v":"Full Year Forecast"}]
["R thousands",1,null,null,null,null,null,null,null,"%"]
["Capital expenditure on upgrading of existing assets by Asset Class/Sub-class"]
[]
["Infrastructure",null,{"$f":"C8+C13+C17+C27+C38+C45+C53+C63+C69","v":55319214.859999999},259697830,251921550,7139340.2599999998,66309404.32,127737669.39,{"$f":"H7-G7","v":61428265.07},{"$f":"IF(I7=0,\"\",I7/H7)","v":0.48089389264220395},{"$f":"K8+K13+K17+K27+K38+K45+K53+K63+K69","v":251921550}]
["Roads Infrastructure",null,{"$f":"SUM(C9:C12)","v":55135784.960000001},177713830,173672226,3848941.26,45579372.890000001,86787381.299999997,41208008.409999996,0.47481566781644552,{"$f":"SUM(K9:K12)","v":173672226}]
["Roads",null,50301442.490000002,177713830,173672226,3848941.26,45579372.890000001,86787381.299999997,41208008.409999996,0.47481566781644552,173672226]
["Road Structures",null,4834342.47,0,0,0,0,0,0,"",0]
["Road Furniture",null,0,0,0,0,0,0,0,"",0]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Storm water Infrastructure",null,{"$f":"SUM(C14:C16)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K14:K16)","v":0}]
["Drainage Collection",null,0,0,0,0,0,0,0,"",0]
["Storm water Conveyance",null,null,null,null,null,null,null,0,""]
["Attenuation",null,null,null,null,null,null,null,0,""]
["Electrical Infrastructure",null,{"$f":"SUM(C18:C26)","v":0},66784000,62784000,2660371.85,12404623.779999999,32606307.719999999,20201683.939999998,0.61956367809191482,{"$f":"SUM(K18:K26)","v":62784000}]
["Power Plants",null,null,null,null,null,null,null,0,""]
["HV Substations",null,0,62500000,58500000,2406631,8332918.3099999996,30464307.719999999,22131389.41,0.72646946759504438,58500000]
["HV Switching Station",null,null,null,null,null,null,null,0,""]
["HV Transmission Conductors",null,null,null,null,null,null,null,0,""]
["MV Substations",null,null,null,null,null,null,null,0,""]
["MV Switching Stations",null,null,null,null,null,null,null,0,""]
["MV Networks",null,0,4284000,4284000,253740.85,4071705.47,2142000,-1929705.4700000002,-0.90088957516339874,4284000]
["LV Networks",null,0,0,0,0,0,0,0,"",0]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Water Supply Infrastructure",null,{"$f":"SUM(C28:C37)","v":0},13200000,10940000,0,6446474.04,6277142.8700000001,-169331.16999999993,-2.6975834947022628E-2,{"$f":"SUM(K28:K37)","v":10940000}]
["Dams and Weirs",null,0,0,0,0,0,0,0,"",0]
["Boreholes",null,null,null,null,null,null,null,0,""]
["Reservoirs",null,0,0,0,0,0,0,0,"",0]
["Pump Stations",null,0,10200000,10200000,0,6446474.04,5100000,-1346474.04,-0.26401451764705886,10200000]
["Water Treatment Works",null,0,0,0,0,0,0,0,"",0]
["Bulk Mains",null,0,1500000,500000,0,0,607142.86,607142.86,1,500000]
["Distribution",null,0,1500000,240000,0,0,570000.01,570000.01,1,240000]
["Distribution Points",null,null,null,null,null,null,null,0,""]
["PRV Stations",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Sanitation Infrastructure",null,{"$f":"SUM(C39:C44)","v":183429.9},0,2525324,630027.15,1878933.61,1066835.5,-812098.1100000001,-0.76122149103587211,{"$f":"SUM(K39:K44)","v":2525324}]
["Pump Station",null,183429.9,0,2525324,630027.15,1878933.61,1066835.5,-812098.1100000001,-0.76122149103587211,2525324]
["Reticulation",null,0,0,0,0,0,0,0,"",0]
["Waste Water Treatment Works",null,0,0,0,0,0,0,0,"",0]
["Outfall Sewers",null,0,0,0,0,0,0,0,"",0]
["Toilet Facilities",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Solid Waste Infrastructure",null,{"$f":"SUM(C46:C52)","v":0},2000000,2000000,0,0,1000002,1000002,1,{"$f":"SUM(K46:K52)","v":2000000}]
["Landfill Sites",null,0,2000000,2000000,0,0,1000002,1000002,1,2000000]
["Waste Transfer Stations",null,null,null,null,null,null,null,0,""]
["Waste Processing Facilities",null,null,null,null,null,null,null,0,""]
["Waste Drop-off Points",null,null,null,null,null,null,null,0,""]
["Waste Separation Facilities",null,null,null,null,null,null,null,0,""]
["Electricity Generation Facilities",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Rail Infrastructure",null,{"$f":"SUM(C54:C62)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K54:K62)","v":0}]
["Rail Lines",null,null,null,null,null,null,null,0,""]
["Rail Structures",null,null,null,null,null,null,null,0,""]
["Rail Furniture",null,null,null,null,null,null,null,0,""]
["Drainage Collection",null,null,null,null,null,null,null,0,""]
["Storm water Conveyance",null,null,null,null,null,null,null,0,""]
["Attenuation",null,null,null,null,null,null,null,0,""]
["MV Substations",null,null,null,null,null,null,null,0,""]
["LV Networks",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Coastal Infrastructure",null,{"$f":"SUM(C64:C68)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K64:K68)","v":0}]
["Sand Pumps",null,null,null,null,null,null,null,0,""]
["Piers",null,null,null,null,null,null,null,0,""]
["Revetments",null,null,null,null,null,null,null,0,""]
["Promenades",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Information and Communication Infrastructure",null,{"$f":"SUM(C70:C73)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K70:K73)","v":0}]
["Data Centres",null,null,null,null,null,null,null,0,""]
["Core Layers",null,null,null,null,null,null,null,0,""]
["Distribution Layers",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,null,null,null,null,null,null,0,""]
[null,null,null,null,null,null,null,null,null,""]
["Community Assets",null,{"$f":"+C76+C99","v":0},17087000,17087000,3398743.13,3398743.13,8543526,5144782.87,0.60218496086978612,{"$f":"+K76+K99","v":17087000}]
["Community Facilities",null,{"$f":"SUM(C77:C98)","v":0},6487000,6487000,3398743.13,3398743.13,3243504,-155239.12999999989,-4.7861550348018651E-2,{"$f":"SUM(K77:K98)","v":6487000}]
["Halls",null,null,null,null,null,null,null,0,""]
["Centres",null,0,0,0,0,0,0,0,"",0]
["Crèches",null,null,null,null,null,null,null,0,""]
["Clinics/Care Centres",null,null,null,null,null,null,null,0,""]
["Fire/Ambulance Stations",null,null,null,null,null,null,null,0,""]
["Testing Stations",null,null,null,null,null,null,null,0,""]
["Museums",null,null,null,null,null,null,null,0,""]
["Galleries",null,null,null,null,null,null,null,0,""]
["Theatres",null,null,null,null,null,null,null,0,""]
["Libraries",null,null,null,null,null,null,null,0,""]
["Cemeteries/Crematoria",null,null,null,null,null,null,null,0,""]
["Police",null,null,null,null,null,null,null,0,""]
["Purls",null,null,null,null,null,null,null,0,""]
["Public Open Space",null,0,0,0,0,0,0,0,"",0]
["Nature Reserves",null,null,null,null,null,null,null,0,""]
["Public Ablution Facilities",null,0,6487000,6487000,3398743.13,3398743.13,3243504,-155239.12999999989,-4.7861550348018651E-2,6487000]
["Markets",null,null,null,null,null,null,null,0,""]
["Stalls",null,null,null,null,null,null,null,0,""]
["Abattoirs",null,null,null,null,null,null,null,0,""]
["Airports",null,null,null,null,null,null,null,0,""]
["Taxi Ranks/Bus Terminals",null,0,0,0,0,0,0,0,"",0]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Sport and Recreation Facilities",null,{"$f":"SUM(C100:C102)","v":0},10600000,10600000,0,0,5300022,5300022,1,{"$f":"SUM(K100:K102)","v":10600000}]
["Indoor Facilities",null,null,null,null,null,null,null,0,""]
["Outdoor Facilities",null,0,10600000,10600000,0,0,5300022,{"$f":"H101-G101","v":5300022},{"$f":"IF(I101=0,\"\",I101/H101)","v":1},10600000]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Heritage assets",null,{"$f":"SUM(C104:C108)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K104:K108)","v":0}]
["Monuments",null,null,null,null,null,null,null,0,""]
["Historic Buildings",null,null,null,null,null,null,null,0,""]
["Works of Art",null,null,null,null,null,null,null,0,""]
["Conservation Areas",null,null,null,null,null,null,null,0,""]
["Other Heritage",null,null,null,null,null,null,null,0,""]
[null,null,null,null,null,null,null,null,0,""]
["Investment properties",null,{"$f":"+C111+C114","v":0},0,0,0,0,0,0,"",{"$f":"+K111+K114","v":0}]
["Revenue Generating",null,{"$f":"SUM(C112:C113)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K112:K113)","v":0}]
["Improved Property",null,null,null,null,null,null,null,0,""]
["Unimproved Property",null,null,null,null,null,null,null,0,""]
["Non-revenue Generating",null,{"$f":"SUM(C115:C116)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K115:K116)","v":0}]
["Improved Property",null,null,null,null,null,null,null,0,""]
["Unimproved Property",null,null,null,null,null,null,null,{"$f":"H116-G116","v":0},{"$f":"IF(I116=0,\"\",I116/H116)","v":""}]
["Other assets",null,{"$f":"+C118+C130","v":3217079.38},0,0,0,0,0,0,"",{"$f":"+K118+K130","v":0}]
["Operational Buildings",null,{"$f":"SUM(C119:C129)","v":3217079.38},0,0,0,0,0,0,"",{"$f":"SUM(K119:K129)","v":0}]
["Municipal Offices",null,3217079.38,0,0,0,0,0,0,"",0]
["Pay/Enquiry Points",null,0,0,0,0,0,0,0,"",0]
["Building Plan Offices",null,null,null,null,null,null,null,0,""]
["Workshops",null,0,0,0,0,0,0,0,"",0]
["Yards",null,null,null,null,null,null,null,0,""]
["Stores",null,null,null,null,null,null,null,0,""]
["Laboratories",null,null,null,null,null,null,null,0,""]
["Training Centres",null,null,null,null,null,null,null,0,""]
["Manufacturing Plant",null,null,null,null,null,null,null,0,""]
["Depots",null,0,0,0,0,0,0,0,"",0]
["Capital Spares",null,null,null,null,null,null,null,0,""]
["Housing",null,{"$f":"SUM(C131:C133)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K131:K133)","v":0}]
["Staff Housing",null,null,null,null,null,null,null,0,""]
["Social Housing",null,null,null,null,null,null,null,0,""]
["Capital Spares",null,null,null,null,null,null,null,0,""]
[null,null,null,null,null,null,null,null,null,""]
["Biological or Cultivated Assets",null,{"$f":"SUM(C136:C136)","v":0},0,0,0,0,0,{"$f":"H135-G135","v":0},"",{"$f":"SUM(K136)","v":0}]
["Biological or Cultivated Assets",null,null,null,null,null,null,null,{"$f":"H136-G136","v":0},""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I137=0,\"\",I137/H137)","v":""}]
["Intangible Assets",null,{"$f":"SUM(C139:C140)","v":0},0,0,0,0,0,{"$f":"H138-G138","v":0},"",{"$f":"SUM(K139:K140)","v":0}]
["Servitudes",null,null,null,null,null,null,null,0,""]
["Licences and Rights",null,{"$f":"SUM(C141:C146)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K141:K146)","v":0}]
["Water Rights",null,null,null,null,null,null,null,0,""]
["Effluent Licenses",null,null,null,null,null,null,null,0,""]
["Solid Waste Licenses",null,null,null,null,null,null,null,0,""]
["Computer Software and Applications",null,null,null,null,null,null,null,0,""]
["Load Settlement Software Applications",null,null,null,null,null,null,null,0,""]
["Unspecified",null,null,null,null,null,null,null,0,""]
[]
["Computer Equipment",null,{"$f":"SUM(C149:C149)","v":0},0,0,0,0,0,{"$f":"H148-G148","v":0},{"$f":"IF(I148=0,\"\",I148/H148)","v":""},{"$f":"SUM(K149)","v":0}]
["Computer Equipment",null,null,null,null,null,null,null,{"$f":"H149-G149","v":0},{"$f":"IF(I149=0,\"\",I149/H149)","v":""}]
[]
["Furniture and Office Equipment",null,{"$f":"SUM(C152:C152)","v":0},0,0,0,0,0,{"$f":"H151-G151","v":0},{"$f":"IF(I151=0,\"\",I151/H151)","v":""},{"$f":"SUM(K152)","v":0}]
["Furniture and Office Equipment",null,null,null,null,null,null,null,{"$f":"H152-G152","v":0},{"$f":"IF(I152=0,\"\",I152/H152)","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I153=0,\"\",I153/H153)","v":""}]
["Machinery and Equipment",null,{"$f":"SUM(C155:C155)","v":0},0,0,0,0,0,{"$f":"H154-G154","v":0},{"$f":"IF(I154=0,\"\",I154/H154)","v":""},{"$f":"SUM(K155)","v":0}]
["Machinery and Equipment",null,null,null,null,null,null,null,{"$f":"H155-G155","v":0},{"$f":"IF(I155=0,\"\",I155/H155)","v":""}]
[]
["Transport Assets",null,{"$f":"SUM(C158:C158)","v":0},0,0,0,0,0,{"$f":"H157-G157","v":0},{"$f":"IF(I157=0,\"\",I157/H157)","v":""},{"$f":"SUM(K158)","v":0}]
["Transport Assets",null,null,null,null,null,null,null,{"$f":"H158-G158","v":0},{"$f":"IF(I158=0,\"\",I158/H158)","v":""}]
[]
["Land",null,{"$f":"SUM(C161:C161)","v":0},0,0,0,0,0,{"$f":"H160-G160","v":0},{"$f":"IF(I160=0,\"\",I160/H160)","v":""},{"$f":"SUM(K161)","v":0}]
["Land",null,null,null,null,null,null,null,{"$f":"H161-G161","v":0},{"$f":"IF(I161=0,\"\",I161/H161)","v":""}]
[null,null,null,null,null,null,null,null,null,"."]
["Zoo's, Marine and Non-biological Animals",null,{"$f":"SUM(C164:C164)","v":0},0,0,0,0,0,{"$f":"H163-G163","v":0},{"$f":"IF(I163=0,\"\",I163/H163)","v":""},{"$f":"SUM(K164)","v":0}]
["Zoo's, Marine and Non-biological Animals",null,null,null,null,null,null,null,{"$f":"H164-G164","v":0},{"$f":"IF(I164=0,\"\",I164/H164)","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I165=0,\"\",I165/H165)","v":""}]
["Total Capital Expenditure on upgrading of existing assets ",1,{"$f":"C7+C75+C103+C110+C117+C135+C138+C148+C151+C154+C157+C160+C163","v":58536294.240000002},276784830,269008550,10538083.390000001,69708147.450000003,136281195.38999999,{"$f":"H166-G166","v":66573047.939999983},{"$f":"IF(I166=0,\"\",I166/H166)","v":0.48849768120602327},{"$f":"K7+K75+K103+K110+K117+K135+K138+K148+K151+K154+K157+K160+K163","v":269008550}]
[]
[{"$f":"head27a","v":"References"}]
["1. Total Capital Expenditure on new assets (SC13a) plus Total Capital Expenditure on renewal of existing assets (SC13b) plus Total Capital Expenditure on upgrading of existing assets (SC13e)  must reconcile to total capital expenditure in Table C5"]
[]
["check balance",null,{"$f":"C166+SC13a!C166+SC13b!C166-'C5-Capex'!C40","v":0},{"$f":"D166+SC13a!D166+SC13b!D166-'C5-Capex'!D40","v":0},{"$f":"E166+SC13a!E166+SC13b!E166-'C5-Capex'!E40","v":0},{"$f":"F166+SC13a!F166+SC13b!F166-'C5-Capex'!F40","v":0},{"$f":"G166+SC13a!G166+SC13b!G166-'C5-Capex'!G40","v":0},{"$f":"H166+SC13a!H166+SC13b!H166-'C5-Capex'!H40","v":0},null,null,{"$f":"K166+SC13a!K166+SC13b!K166-'C5-Capex'!K40","v":0}]

{"sheet":"SC71charts","index":34,"n_rows":104,"n_cols":10,"rows_kept":104,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Template names'!B102","v":"Chart C1 2022/23 Capital Expenditure Monthly Trend: actual v target"}]
["Month",{"$f":"'SC12'!B2","v":"2021/22"},{"$f":"'SC12'!C3","v":"Original Budget"},{"$f":"'SC12'!D3","v":"Adjusted Budget"},{"$f":"'SC12'!E3","v":"Monthly actual"}]
[{"$f":"LEFT('SC12'!A6,3)","v":"Jul"},{"$f":"'SC12'!B6","v":18412593.629999999},{"$f":"'SC12'!C6","v":54401733.560000002},{"$f":"'SC12'!D6","v":54456203.909999996},{"$f":"'SC12'!E6","v":6770705.6900000004}]
[{"$f":"LEFT('SC12'!A7,3)","v":"Aug"},{"$f":"'SC12'!B7","v":18412593.629999999},{"$f":"'SC12'!C7","v":54401733.560000002},{"$f":"'SC12'!D7","v":56968381.039999999},{"$f":"'SC12'!E7","v":19100714.629999999}]
[{"$f":"LEFT('SC12'!A8,3)","v":"Sep"},{"$f":"'SC12'!B8","v":18412593.629999999},{"$f":"'SC12'!C8","v":54401733.560000002},{"$f":"'SC12'!D8","v":56968381.039999999},{"$f":"'SC12'!E8","v":23929880.289999999}]
[{"$f":"LEFT('SC12'!A9,3)","v":"Oct"},{"$f":"'SC12'!B9","v":18412593.629999999},{"$f":"'SC12'!C9","v":54401733.560000002},{"$f":"'SC12'!D9","v":56968381.039999999},{"$f":"'SC12'!E9","v":44437794.079999998}]
[{"$f":"LEFT('SC12'!A10,3)","v":"Nov"},{"$f":"'SC12'!B10","v":18412593.629999999},{"$f":"'SC12'!C10","v":54401733.560000002},{"$f":"'SC12'!D10","v":56968381.039999999},{"$f":"'SC12'!E10","v":47537658.359999999}]
[{"$f":"LEFT('SC12'!A11,3)","v":"Dec"},{"$f":"'SC12'!B11","v":18412593.629999999},{"$f":"'SC12'!C11","v":54401733.560000002},{"$f":"'SC12'!D11","v":56968381.039999999},{"$f":"'SC12'!E11","v":34503437.109999999}]
[{"$f":"LEFT('SC12'!A12,3)","v":"Jan"},{"$f":"'SC12'!B12","v":18412593.629999999},{"$f":"'SC12'!C12","v":54401733.560000002},{"$f":"'SC12'!D12","v":56968381.039999999},{"$f":"'SC12'!E12","v":0}]
[{"$f":"LEFT('SC12'!A13,3)","v":"Feb"},{"$f":"'SC12'!B13","v":18412593.629999999},{"$f":"'SC12'!C13","v":54401733.560000002},{"$f":"'SC12'!D13","v":56968381.039999999},{"$f":"'SC12'!E13","v":0}]
[{"$f":"LEFT('SC12'!A14,3)","v":"Mar"},{"$f":"'SC12'!B14","v":18412593.629999999},{"$f":"'SC12'!C14","v":54401733.560000002},{"$f":"'SC12'!D14","v":56968381.039999999},{"$f":"'SC12'!E14","v":0}]
[{"$f":"LEFT('SC12'!A15,3)","v":"Apr"},{"$f":"'SC12'!B15","v":18412593.629999999},{"$f":"'SC12'!C15","v":54401733.560000002},{"$f":"'SC12'!D15","v":56968381.039999999},{"$f":"'SC12'!E15","v":0}]
[{"$f":"LEFT('SC12'!A16,3)","v":"May"},{"$f":"'SC12'!B16","v":18412593.629999999},{"$f":"'SC12'!C16","v":54401733.560000002},{"$f":"'SC12'!D16","v":56968381.039999999},{"$f":"'SC12'!E16","v":0}]
[{"$f":"LEFT('SC12'!A17,3)","v":"Jun"},{"$f":"'SC12'!B17","v":23788982.629999999},{"$f":"'SC12'!C17","v":54401731.840000004},{"$f":"'SC12'!D17","v":56967534.689999998},{"$f":"'SC12'!E17","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"'Template names'!B103","v":"Chart C2 2022/23 Capital Expenditure: YTD actual v YTD target"}]
["Month",{"$f":"'SC12'!F3","v":"YearTD actual"},{"$f":"'SC12'!G3","v":"YearTD budget"}]
[{"$f":"LEFT('SC12'!A6,3)","v":"Jul"},{"$f":"'SC12'!F6","v":6770705.6900000004},{"$f":"'SC12'!G6","v":54456203.909999996}]
[{"$f":"LEFT('SC12'!A7,3)","v":"Aug"},{"$f":"'SC12'!F7","v":25871420.32},{"$f":"'SC12'!G7","v":111424584.94999999}]
[{"$f":"LEFT('SC12'!A8,3)","v":"Sep"},{"$f":"'SC12'!F8","v":49801300.609999999},{"$f":"'SC12'!G8","v":168392965.98999998}]
[{"$f":"LEFT('SC12'!A9,3)","v":"Oct"},{"$f":"'SC12'!F9","v":94239094.689999998},{"$f":"'SC12'!G9","v":225361347.02999997}]
[{"$f":"LEFT('SC12'!A10,3)","v":"Nov"},{"$f":"'SC12'!F10","v":141776753.05000001},{"$f":"'SC12'!G10","v":282329728.06999999}]
[{"$f":"LEFT('SC12'!A11,3)","v":"Dec"},{"$f":"'SC12'!F11","v":176280190.16000003},{"$f":"'SC12'!G11","v":339298109.11000001}]
[{"$f":"LEFT('SC12'!A12,3)","v":"Jan"},{"$f":"'SC12'!F12","v":""},{"$f":"'SC12'!G12","v":396266490.15000004}]
[{"$f":"LEFT('SC12'!A13,3)","v":"Feb"},{"$f":"'SC12'!F13","v":""},{"$f":"'SC12'!G13","v":453234871.19000006}]
[{"$f":"LEFT('SC12'!A14,3)","v":"Mar"},{"$f":"'SC12'!F14","v":""},{"$f":"'SC12'!G14","v":510203252.23000008}]
[{"$f":"LEFT('SC12'!A15,3)","v":"Apr"},{"$f":"'SC12'!F15","v":""},{"$f":"'SC12'!G15","v":567171633.2700001}]
[{"$f":"LEFT('SC12'!A16,3)","v":"May"},{"$f":"'SC12'!F16","v":""},{"$f":"'SC12'!G16","v":624140014.31000006}]
[{"$f":"LEFT('SC12'!A17,3)","v":"Jun"},{"$f":"'SC12'!F17","v":""},{"$f":"'SC12'!G17","v":681107549}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"'Template names'!B104","v":"Chart C3 Aged Consumer Debtors Analysis"}]
[null,{"$f":"'SC3'!C3","v":"0-30 Days"},{"$f":"'SC3'!D3","v":"31-60 Days"},{"$f":"'SC3'!E3","v":"61-90 Days"},{"$f":"'SC3'!F3","v":"91-120 Days"},{"$f":"'SC3'!G3","v":"121-150 Dys"},{"$f":"'SC3'!H3","v":"151-180 Dys"},{"$f":"'SC3'!I3","v":"181 Dys-1 Yr"},{"$f":"'SC3'!J3","v":"Over 1Yr"}]
[{"$f":"Head2","v":"Budget Year 2022/23"},{"$f":"'SC3'!C14","v":170223528},{"$f":"'SC3'!D14","v":350140},{"$f":"'SC3'!E14","v":66046438},{"$f":"'SC3'!F14","v":51082581},{"$f":"'SC3'!G14","v":42775113},{"$f":"'SC3'!H14","v":35852327},{"$f":"'SC3'!I14","v":182322483},{"$f":"'SC3'!J14","v":171586776}]
[{"$f":"Head1","v":"2021/22"},{"$f":"'SC3'!C15","v":0},{"$f":"'SC3'!D15","v":0},{"$f":"'SC3'!E15","v":0},{"$f":"'SC3'!F15","v":0},{"$f":"'SC3'!G15","v":0},{"$f":"'SC3'!H15","v":0},{"$f":"'SC3'!I15","v":0},{"$f":"'SC3'!J15","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"'Template names'!B105","v":"Chart C4 Consumer Debtors (total by Debtor Customer Category)"}]
[null,{"$f":"Head1","v":"2021/22"},{"$f":"Head2","v":"Budget Year 2022/23"}]
[{"$f":"'SC3'!A17","v":"Organs of State"},{"$f":"C78*0.97","v":178279785.21000001},{"$f":"'SC3'!K17","v":183793593}]
[{"$f":"'SC3'!A18","v":"Commercial"},{"$f":"C79*0.97","v":123243891.25999999},{"$f":"'SC3'!K18","v":127055558}]
[{"$f":"'SC3'!A19","v":"Households"},{"$f":"C80*0.97","v":391689911.03999996},{"$f":"'SC3'!K19","v":403804032}]
[{"$f":"'SC3'!A20","v":"Other"},{"$f":"C81*0.97","v":5418616.9100000001},{"$f":"'SC3'!K20","v":5586203}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"'Template names'!B106","v":"Chart C5 Aged Creditors Analysis"}]
[null,{"$f":"'SC4'!A6","v":"Bulk Electricity"},{"$f":"'SC4'!A7","v":"Bulk Water"},{"$f":"'SC4'!A8","v":"PAYE deductions"},{"$f":"'SC4'!A9","v":"VAT (output less input)"},{"$f":"'SC4'!A10","v":"Pensions / Retirement deductions"},{"$f":"'SC4'!A11","v":"Loan repayments"},{"$f":"'SC4'!A12","v":"Trade Creditors"},{"$f":"'SC4'!A13","v":"Auditor General"},{"$f":"'SC4'!A14","v":"Other"}]
[{"$f":"A54","v":"2021/22"},{"$f":"'SC4'!L6","v":0},{"$f":"'SC4'!L7","v":0},{"$f":"'SC4'!L8","v":0},{"$f":"'SC4'!L9","v":0},{"$f":"'SC4'!L10","v":0},{"$f":"'SC4'!L11","v":0},{"$f":"'SC4'!L12","v":0},{"$f":"'SC4'!L13","v":0},{"$f":"'SC4'!L14","v":0}]
[{"$f":"A53","v":"Budget Year 2022/23"},{"$f":"'SC4'!K6","v":1233677878.3500001},{"$f":"'SC4'!K7","v":210524654.83000001},{"$f":"'SC4'!K8","v":0},{"$f":"'SC4'!K9","v":0},{"$f":"'SC4'!K10","v":0},{"$f":"'SC4'!K11","v":0},{"$f":"'SC4'!K12","v":310500570.96000004},{"$f":"'SC4'!K13","v":7518150.0599999996},{"$f":"'SC4'!K14","v":212444588.97}]