{"text_format":"1","workbook":"xlsx","n_sheets":34,"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","SC71charts"],"not_rendered":{"charts":5,"images":17,"macros":1,"external_links":9,"defined_names":1514,"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":"FS184 Matjhabeng"}]

{"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",3]
[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":"M03 September"},"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:",8]
[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":2015}]
[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":"2015/16"}]
[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":106,"n_cols":6,"rows_kept":106,"cut":false,"hidden":true,"merged":[[0,0,0,3],[75,0,75,1],[71,0,71,3]]}
["Common sheet headings"]
["Head1",{"$f":"HLOOKUP(MTREF,Headings,2)","v":"2014/15"},"Prior year -1"]
["Head2",{"$f":"HLOOKUP(MTREF,Headings,5)","v":"Budget Year 2015/16"},"Year of approved budget"]
["Head2A",{"$f":"HLOOKUP(MTREF,Headings,4)","v":"2015/16"},"Approved budget year"]
["Head3",{"$f":"HLOOKUP(MTREF,Headings,3)","v":"2015/16 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",{"$f":"HLOOKUP(MTREF,Headings,5)","v":"Budget Year 2015/16"},"1st year of MTREF","Year1"]
["Head10",{"$f":"HLOOKUP(MTREF,Headings,6)","v":"Budget Year +1 2016/17"},"2nd year of MTREF","Year2"]
["Head11",{"$f":"HLOOKUP(MTREF,Headings,7)","v":"Budget Year +2 2017/18"},"3rd year of MTREF","Year3"]
["Head12","Forecast 2010/11",null,"Year4"]
["Head13","Forecast 2011/12",null,"Year5"]
["Head14","Forecast 2012/13",null,"Year6"]
["Head15","Forecast 2013/14",null,"Year7"]
["Head16","Forecast 2014/15",null,"Year8"]
["Head17","Forecast 2015/16",null,"Year9"]
["Head18","Forecast 2016/17",null,"Year10"]
["Head19","Forecast 2017/18",null,"Year11"]
["Head20","Forecast 2018/19",null,"Year12"]
["Head21","Forecast 2019/20",null,"Year13"]
["Head22","Forecast 2020/21",null,"Year14"]
["Head23","Forecast 2021/22",null,"Year15"]
["Head24","Description",null,"Desc"]
["Head25","Schedule of funding diligence",null,"fdil"]
["Head26","Vote Description",null,"VDesc"]
["Head27","Ref"]
["Head27a","References"]
["Head28","Surplus/ (Deficit) for the year",null,"Result"]
["Head29","Annual target 2007/08"]
["Head30","Revised target 2007/08"]
["Head31","Quarter ended 30 September"]
["Head32","Quarter ended 31 December"]
["Head33","Quarter ended 31 March"]
["Head34","Quarter ended 30 June"]
["Head35","Variance explanation"]
["Head36","YTD  Actual 31 Dec"]
["Head37","YTD  Budget 31 Dec"]
["Head38","Monthly actual"]
["Head39","YearTD actual"]
["Head40","YearTD budget"]
["Head41","YTD variance"]
["Head42","Surplus/ (Deficit) for the yr/period"]
["Head43",{"$f":"Head3&\" Summary\"","v":"2015/16 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",{"$f":"date","v":"M03 September"}]
["Head58","Parent muni."]
["Head59","Downward adjusts"]
["Head60","Month","Report header part name",{"$f":"MONTH(date)","v":{"$error":"#VALUE!"}}]
["SFPerf1","Budgeted Financial Performance"]
["SFPerf2","Forecast Financial Performance"]
["SFPos1","Budgeted Financial Position"]
["SFPos2","Forecast Financial Position"]
["Cash1","Budget Cash Flow"]
["Cash2","Forecast Cash Flow"]
["RandM","Expenditure includes repairs & maintenance of R'000"]
["Standard nomenclature"]
["Muni",{"$f":"'Lookup and lists'!B27","v":"FS184 Matjhabeng"}]
["Municipal Entities",2,"Type of report:",3]
[{"$f":"IF((MuniEntities=1)*(MuniType=2),\"YES\",\"NO\")","v":"NO"},"Does this municipality have entities (consolidated budget and entity budgets required)? YES/NO"]
["s71 (Monthly Mayor report) schedules and charts"]
["S71sum",{"$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",{"$f":"IF(Consolques=\"YES\",E79,F79)","v":"Table C2 Monthly Budget Statement - Financial Performance (standard classification)"},null,"Table C2 ",{"$f":"D79&\"Consolidated Monthly Budget Statement - Financial Performance (standard classification) \"","v":"Table C2 Consolidated Monthly Budget Statement - Financial Performance (standard classification) "},{"$f":"D79&\"Monthly Budget Statement - Financial Performance (standard classification)\"","v":"Table C2 Monthly Budget Statement - Financial Performance (standard classification)"}]
["S71B",{"$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",{"$f":"IF(Consolques=\"YES\",E81,F81)","v":"Table C5 Monthly Budget Statement - Capital Expenditure (municipal vote, standard classification and funding)"},null,"Table C5 ",{"$f":"D81&\"Consolidated Monthly Budget Statement - Capital Expenditure (municipal vote, standard classification and funding \"","v":"Table C5 Consolidated Monthly Budget Statement - Capital Expenditure (municipal vote, standard classification and funding "},{"$f":"D81&\"Monthly Budget Statement - Capital Expenditure (municipal vote, standard classification and funding)\"","v":"Table C5 Monthly Budget Statement - Capital Expenditure (municipal vote, standard classification and funding)"}]
["S71E","Table C6 Monthly Budget Statement - Financial Position",null,"Table C6 ",{"$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"},{"$f":"D99&\"Monthly Budget Statement - depreciation by asset class\"","v":"Supporting Table SC13d Monthly Budget Statement - depreciation by asset class"}]
[null,"s71 charts listing"]
[null,{"$f":"D101&Head2A&\" Capital Expenditure Monthly Trend: actual v target\"","v":"Chart C1 2015/16 Capital Expenditure Monthly Trend: actual v target"},null,"Chart C1 "]
[null,{"$f":"D102&Head2A&\" Capital Expenditure: YTD actual v YTD target\"","v":"Chart C2 2015/16 Capital Expenditure: YTD actual v YTD target"},null,"Chart C2 "]
[null,{"$f":"D103&\"Aged Consumer Debtors Analysis\"","v":"Chart C3 Aged Consumer Debtors Analysis"},null,"Chart C3 "]
[null,{"$f":"D104&\"Consumer Debtors (total by Debtor Customer Category)\"","v":"Chart C4 Consumer Debtors (total by Debtor Customer Category)"},null,"Chart C4 "]
[null,{"$f":"D105&\"Aged Creditors Analysis\"","v":"Chart C5 Aged Creditors Analysis"},null,"Chart C5 "]
["S71T",{"$f":"D106&\" 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",2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,null,"Grants:","National - opex","Provincial - opex","National - capex","Provincial - capex","YESNO"]
[{"$f":"'Template names'!C2","v":"Prior year -1"},"2006/07","2007/08","2008/09",{"$f":"E1-1&\"/\"&RIGHT(E1,2)-0","v":"2009/10"},{"$f":"F1-1&\"/\"&RIGHT(F1,2)-0","v":"2010/11"},"2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20",null,null,"Local Government Equitable Share","Health subsidy","Municipal Infrastructure Grant (MIG)","Agriculture","Yes"]
[{"$f":"'Template names'!C5","v":"MTREF header name"},"2007/08 Medium Term Revenue & Expenditure Framework","2008/09 Medium Term Revenue & Expenditure Framework","2009/10 Medium Term Revenue & Expenditure Framework",{"$f":"E1&\"/\"&RIGHT(E1,2)+1&\" Medium Term Revenue & Expenditure Framework\"","v":"2010/11 Medium Term Revenue & Expenditure Framework"},{"$f":"F1&\"/\"&RIGHT(F1,2)+1&\" Medium Term Revenue & Expenditure Framework\"","v":"2011/12 Medium Term Revenue & Expenditure Framework"},"2012/13 Medium Term Revenue & Expenditure Framework","2013/14 Medium Term Revenue & Expenditure Framework","2014/15 Medium Term Revenue & Expenditure Framework","2015/16 Medium Term Revenue & Expenditure Framework","2016/17 Medium Term Revenue & Expenditure Framework","2017/18 Medium Term Revenue & Expenditure Framework","2018/19 Medium Term Revenue & Expenditure Framework","2019/20 Medium Term Revenue & Expenditure Framework","2020/21 Medium Term Revenue & Expenditure Framework",null,null,"RSC Levy Replacement ","Ambulance subsidy","Public Transport and Systems","Education","No"]
[{"$f":"'Template names'!C4","v":"Approved budget year"},"2007/08","2008/09","2009/10",{"$f":"E1&\"/\"&RIGHT(E1,2)+1","v":"2010/11"},{"$f":"F1&\"/\"&RIGHT(F1,2)+1","v":"2011/12"},"2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21",null,null,"Finance Management ","Housing","Rural Transport Services and Infrastructure","Health"]
[{"$f":"'Template names'!C12","v":"1st year of MTREF"},"Budget Year 2007/08","Budget Year 2008/09","Budget Year 2009/10",{"$f":"\"Budget Year \"&E1&\"/\"&RIGHT(E1,2)+1","v":"Budget Year 2010/11"},{"$f":"\"Budget Year \"&F1&\"/\"&RIGHT(F1,2)+1","v":"Budget Year 2011/12"},"Budget Year 2012/13","Budget Year 2013/14","Budget Year 2014/15","Budget Year 2015/16","Budget Year 2016/17","Budget Year 2017/18","Budget Year 2018/19","Budget Year 2019/20","Budget Year 2020/21",null,null,"Municipal Systems Improvement","Sport and Recreation","Regional Bulk Infrastructure","Housing and Local Government "]
[{"$f":"'Template names'!C13","v":"2nd year of MTREF"},"Budget Year +1 2008/09","Budget Year +1 2009/10","Budget Year +1 2010/11",{"$f":"\"Budget Year +1 \"&E1+1&\"/\"&RIGHT(E1,2)+2","v":"Budget Year +1 2011/12"},{"$f":"\"Budget Year +1 \"&F1+1&\"/\"&RIGHT(F1,2)+2","v":"Budget Year +1 2012/13"},"Budget Year +1 2013/14","Budget Year +1 2014/15","Budget Year +1 2015/16","Budget Year +1 2016/17","Budget Year +1 2017/18","Budget Year +1 2018/19","Budget Year +1 2019/20","Budget Year +1 2020/21","Budget Year +1 2021/22",null,null,"Water Services Operating Subsidy ",null,"Rural Households Infrastructure ","Other Departments"]
[{"$f":"'Template names'!C14","v":"3rd year of MTREF"},"Budget Year +2 2009/10","Budget Year +2 2010/11","Budget Year +2 2011/12",{"$f":"\"Budget Year +2 \"&E1+2&\"/\"&RIGHT(E1,2)+3","v":"Budget Year +2 2012/13"},{"$f":"\"Budget Year +2 \"&F1+2&\"/\"&RIGHT(F1,2)+3","v":"Budget Year +2 2013/14"},"Budget Year +2 2014/15","Budget Year +2 2015/16","Budget Year +2 2016/17","Budget Year +2 2017/18","Budget Year +2 2018/19","Budget Year +2 2019/20","Budget Year +2 2020/21","Budget Year +2 2021/22","Budget Year +2 2022/23",null,null,"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",56]
["Name of Muni",{"$f":"INDEX(B28:B311,B26,1)","v":"FS184 Matjhabeng"}]
[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 Camdeboo","EC EASTERN CAPE"]
[null,"EC102 Blue Crane Route","EC EASTERN CAPE"]
[null,"EC103 Ikwezi","EC EASTERN CAPE"]
[null,"EC104 Makana","EC EASTERN CAPE"]
[null,"EC105 Ndlambe","EC EASTERN CAPE"]
[null,"EC106 Sundays River Valley","EC EASTERN CAPE"]
[null,"EC107 Baviaans","EC EASTERN CAPE"]
[null,"EC108 Kouga","EC EASTERN CAPE"]
[null,"EC109 Kou-Kamma","EC EASTERN CAPE"]
[null,"DC10 Cacadu","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,"EC127 Nkonkobe","EC EASTERN CAPE"]
[null,"EC128 Nxuba","EC EASTERN CAPE"]
[null,"DC12 Amathole","EC EASTERN CAPE"]
[null,"EC131 Inxuba Yethemba","EC EASTERN CAPE"]
[null,"EC132 Tsolwana","EC EASTERN CAPE"]
[null,"EC133 Inkwanca","EC EASTERN CAPE"]
[null,"EC134 Lukhanji","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,"DC13 Chris Hani","EC EASTERN CAPE"]
[null,"EC141 Elundini","EC EASTERN CAPE"]
[null,"EC142 Senqu","EC EASTERN CAPE"]
[null,"EC143 Maletswai","EC EASTERN CAPE"]
[null,"EC144 Gariep","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 Mbizana","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,"FS164 Naledi (Fs)","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 Ekurhuleni Metro","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,"GT482 Randfontein","GT GAUTENG"]
[null,"GT483 Westonaria","GT GAUTENG"]
[null,"GT484 Merafong City","GT GAUTENG"]
[null,"DC48 West Rand","GT GAUTENG"]
[null,"ETH eThekwini","KZN KWAZULU-NATAL"]
[null,"KZN211 Vulamehlo","KZN KWAZULU-NATAL"]
[null,"KZN212 Umdoni","KZN KWAZULU-NATAL"]
[null,"KZN213 Umzumbe","KZN KWAZULU-NATAL"]
[null,"KZN214 uMuziwabantu","KZN KWAZULU-NATAL"]
[null,"KZN215 Ezinqoleni","KZN KWAZULU-NATAL"]
[null,"KZN216 Hibiscus Coast","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,"KZN232 Emnambithi/Ladysmith","KZN KWAZULU-NATAL"]
[null,"KZN233 Indaka","KZN KWAZULU-NATAL"]
[null,"KZN234 Umtshezi","KZN KWAZULU-NATAL"]
[null,"KZN235 Okhahlamba","KZN KWAZULU-NATAL"]
[null,"KZN236 Imbabazane","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,"KZN273 The Big 5 False Bay","KZN KWAZULU-NATAL"]
[null,"KZN274 Hlabisa","KZN KWAZULU-NATAL"]
[null,"KZN275 Mtubatuba","KZN KWAZULU-NATAL"]
[null,"DC27 Umkhanyakude","KZN KWAZULU-NATAL"]
[null,"KZN281 Mfolozi","KZN KWAZULU-NATAL"]
[null,"KZN282 uMhlathuze","KZN KWAZULU-NATAL"]
[null,"KZN283 Ntambanana","KZN KWAZULU-NATAL"]
[null,"KZN284 uMlalazi","KZN KWAZULU-NATAL"]
[null,"KZN285 Mthonjaneni","KZN KWAZULU-NATAL"]
[null,"KZN286 Nkandla","KZN KWAZULU-NATAL"]
[null,"DC28 uThungulu","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,"KZN431 Ingwe","KZN KWAZULU-NATAL"]
[null,"KZN432 Kwa Sani","KZN KWAZULU-NATAL"]
[null,"KZN433 Greater Kokstad","KZN KWAZULU-NATAL"]
[null,"KZN434 Ubuhlebezwe","KZN KWAZULU-NATAL"]
[null,"KZN435 Umzimkhulu","KZN KWAZULU-NATAL"]
[null,"DC43 Sisonke","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,"LIM342 Mutale","LIM LIMPOPO"]
[null,"LIM343 Thulamela","LIM LIMPOPO"]
[null,"LIM344 Makhado","LIM LIMPOPO"]
[null,"DC34 Vhembe","LIM LIMPOPO"]
[null,"LIM351 Blouberg","LIM LIMPOPO"]
[null,"LIM352 Aganang","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,"LIM364 Mookgopong","LIM LIMPOPO"]
[null,"LIM365 Modimolle","LIM LIMPOPO"]
[null,"LIM366 Bela Bela","LIM LIMPOPO"]
[null,"LIM367 Mogalakwena","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,"LIM474 Fetakgomo","LIM LIMPOPO"]
[null,"LIM475 Greater Tubatse","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,"MP322 Mbombela","MP MPUMALANGA"]
[null,"MP323 Umjindi","MP MPUMALANGA"]
[null,"MP324 Nkomazi","MP MPUMALANGA"]
[null,"MP325 Bushbuckridge","MP MPUMALANGA"]
[null,"DC32 Ehlanzeni","MP MPUMALANGA"]
[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 Molopo-Kagisano","NW NORTH WEST"]
[null,"DC39 Dr Ruth Segomotsi Mompati","NW NORTH WEST"]
[null,"NW401 Ventersdorp","NW NORTH WEST"]
[null,"NW402 Tlokwe","NW NORTH WEST"]
[null,"NW403 City Of Matlosana","NW NORTH WEST"]
[null,"NW404 Maquassi Hills","NW NORTH WEST"]
[null,"DC40 Dr Kenneth Kaunda","NW NORTH WEST"]
[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,"NC081 Mier","NC NORTHERN CAPE"]
[null,"NC082 !Kai! Garib","NC NORTHERN CAPE"]
[null,"NC083 //Khara Hais","NC NORTHERN CAPE"]
[null,"NC084 !Kheis","NC NORTHERN CAPE"]
[null,"NC085 Tsantsabane","NC NORTHERN CAPE"]
[null,"NC086 Kgatelopele","NC NORTHERN CAPE"]
[null,"DC8 Siyanda","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,"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 Eden","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":278}]

{"sheet":"Org structure","index":4,"n_rows":166,"n_cols":5,"rows_kept":166,"cut":false,"hidden":false,"merged":[]}
["Organisational Structure Votes",null,"Organisational Structure Sub-Votes",null,"Display Sub-Votes"]
[{"$f":"B2&\" - \"&C2","v":"Vote 1 - COUNCIL GENERAL"},"Vote 1","COUNCIL GENERAL"]
[{"$f":"B13&\" - \"& C13","v":"Vote 2 - OFFICE OF THE EXECUTIVE MAYOR"},1.1000000000000001,"Council",{"$f":"CONCATENATE(B3, \" - \", C3)","v":"1.1 - Council"},"1.1 - Council"]
[{"$f":"B24&\" - \"&C24","v":"Vote 3 - OFFICE OF THE SPEAKER"},1.2,"[Name of sub-vote]","1.2 - [Name of sub-vote]"]
[{"$f":"B35&\" - \"&C35","v":"Vote 4 - OFFICE OF THE MUNICIPAL MANAGER"},1.3,"[Name of sub-vote]","1.3 - [Name of sub-vote]"]
[{"$f":"B46&\" - \"&C46","v":"Vote 5 - CORPORATE SUPPORT SERVICES"},1.4,"[Name of sub-vote]","1.4 - [Name of sub-vote]"]
[{"$f":"B57&\" - \"&C57","v":"Vote 6 - FINANCE"},1.5,"[Name of sub-vote]","1.5 - [Name of sub-vote]"]
[{"$f":"B68&\" - \"&C68","v":"Vote 7 - HUMAN RESOURCES"},1.6,"[Name of sub-vote]","1.6 - [Name of sub-vote]"]
[{"$f":"B79&\" - \"&C79","v":"Vote 8 - COMMUNITY SERVICES"},1.7,"[Name of sub-vote]","1.7 - [Name of sub-vote]"]
[{"$f":"B90&\" - \"&C90","v":"Vote 9 - PUBLIC SAFETY AND TRANSPORT"},1.8,"[Name of sub-vote]","1.8 - [Name of sub-vote]"]
[{"$f":"B101&\" - \"&C101","v":"Vote 10 - ECONOMIC DEVELOPMENT"},1.9,"[Name of sub-vote]","1.9 - [Name of sub-vote]"]
[{"$f":"B112&\" - \"&C112","v":"Vote 11 - ENGINEERING SERVICES"},"1.10","[Name of sub-vote]","1.10 - [Name of sub-vote]"]
[{"$f":"B123&\" - \"&C123","v":"Vote 12 - WATER"},"Vote 2","OFFICE OF THE EXECUTIVE MAYOR"]
[{"$f":"B134&\" - \"&C134","v":"Vote 13 - ELECTRICITY"},2.1,"Executive Mayor",{"$f":"CONCATENATE(B14, \" - \", C14)","v":"2.1 - Executive Mayor"},"2.1 - Executive Mayor"]
[{"$f":"B145&\" - \"&C145","v":"Vote 14 - MECHANICAL WORKSHOP"},2.2000000000000002,"Mayoral Committee","2.2 - Mayoral Committee","2.2 - Mayoral Committee"]
[{"$f":"B156&\" - \"&C156","v":"Vote 15 - HOUSING SERVICES"},2.2999999999999998,"[Name of sub-vote]","2.3 - [Name of sub-vote]"]
[null,2.4,"[Name of sub-vote]","2.4 - [Name of sub-vote]"]
[null,2.5,"[Name of sub-vote]","2.5 - [Name of sub-vote]"]
[null,2.6,"[Name of sub-vote]","2.6 - [Name of sub-vote]"]
[null,2.7,"[Name of sub-vote]","2.7 - [Name of sub-vote]"]
[null,2.8,"[Name of sub-vote]","2.8 - [Name of sub-vote]"]
[null,2.9,"[Name of sub-vote]","2.9 - [Name of sub-vote]"]
[null,"2.10","[Name of sub-vote]","2.10 - [Name of sub-vote]"]
[null,"Vote 3","OFFICE OF THE SPEAKER"]
[null,3.1,"Speaker",{"$f":"CONCATENATE(B25, \" - \", C25)","v":"3.1 - Speaker"},"3.1 - Speaker"]
[null,3.2,"Political Appointments","3.2 - Political Appointments","3.2 - Political Appointments"]
[null,3.3,"[Name of sub-vote]","3.3 - [Name of sub-vote]"]
[null,3.4,"[Name of sub-vote]","3.4 - [Name of sub-vote]"]
[null,3.5,"[Name of sub-vote]","3.5 - [Name of sub-vote]"]
[null,3.6,"[Name of sub-vote]","3.6 - [Name of sub-vote]"]
[null,3.7,"[Name of sub-vote]","3.7 - [Name of sub-vote]"]
[null,3.8,"[Name of sub-vote]","3.8 - [Name of sub-vote]"]
[null,3.9,"[Name of sub-vote]","3.9 - [Name of sub-vote]"]
[null,"3.10","[Name of sub-vote]","3.10 - [Name of sub-vote]"]
[null,"Vote 4","OFFICE OF THE MUNICIPAL MANAGER"]
[null,4.0999999999999996,"Municipal Manager",{"$f":"CONCATENATE(B36, \" - \", C36)","v":"4.1 - Municipal Manager"},"4.1 - Municipal Manager"]
[null,4.2,"IDP","4.2 - IDP","4.2 - IDP"]
[null,4.3,"Internal Audit","4.3 - Internal Audit","4.3 - Internal Audit"]
[null,4.4000000000000004,"Organisation & Workstudy","4.4 - Organisation & Workstudy","4.4 - Organisation & Workstudy"]
[null,4.5,"IT","4.5 - IT","4.5 - IT"]
[null,4.5999999999999996,"Legal Services","4.6 - Legal Services","4.6 - Legal Services"]
[null,4.7,"[Name of sub-vote]","4.7 - [Name of sub-vote]"]
[null,4.8,"[Name of sub-vote]","4.8 - [Name of sub-vote]"]
[null,4.9000000000000004,"[Name of sub-vote]","4.9 - [Name of sub-vote]"]
[null,"4.10","[Name of sub-vote]","4.10 - [Name of sub-vote]"]
[null,"Vote 5","CORPORATE SUPPORT SERVICES"]
[null,5.0999999999999996,"Corporate Services Admin",{"$f":"CONCATENATE(B47, \" - \", C47)","v":"5.1 - Corporate Services Admin"},"5.1 - Corporate Services Admin"]
[null,5.2,"Libraries","5.2 - Libraries","5.2 - Libraries"]
[null,5.3,"Halls & Offices","5.3 - Halls & Offices","5.3 - Halls & Offices"]
[null,5.4,"[Name of sub-vote]","5.4 - [Name of sub-vote]"]
[null,5.5,"[Name of sub-vote]","5.5 - [Name of sub-vote]"]
[null,5.6,"[Name of sub-vote]","5.6 - [Name of sub-vote]"]
[null,5.7,"[Name of sub-vote]","5.7 - [Name of sub-vote]"]
[null,5.8,"[Name of sub-vote]","5.8 - [Name of sub-vote]"]
[null,5.9,"[Name of sub-vote]","5.9 - [Name of sub-vote]"]
[null,"5.10","[Name of sub-vote]","5.10 - [Name of sub-vote]"]
[null,"Vote 6","FINANCE"]
[null,6.1,"Administration",{"$f":"CONCATENATE(B58, \" - \", C58)","v":"6.1 - Administration"},"6.1 - Administration"]
[null,6.2,"Expenditure","6.2 - Expenditure","6.2 - Expenditure"]
[null,6.3,"Budget Control & Salaries","6.3 - Budget Control & Salaries","6.3 - Budget Control & Salaries"]
[null,6.4,"Stores","6.4 - Stores","6.4 - Stores"]
[null,6.5,"Revenue","6.5 - Revenue","6.6 - Revenue"]
[null,6.6,"Fresh Produce Market","6.6 - Fresh Produce Market","6.7 - Fresh Produce Market"]
[null,6.7,"Valuation","6.7 - Valuation","6.8 - Valuation"]
[null,6.8,"Credit Contol","6.8 - Credit Contol","6.8 - Credit Contol"]
[null,6.9,"[Name of sub-vote]","6.9 - [Name of sub-vote]"]
[null,"6.10","[Name of sub-vote]","6.10 - [Name of sub-vote]"]
[null,"Vote 7","HUMAN RESOURCES"]
[null,7.1,"Administration",{"$f":"CONCATENATE(B69, \" - \", C69)","v":"7.1 - Administration"},"7.1 - Administration"]
[null,7.2,"Training","7.2 - Training","7.2 - Training"]
[null,7.3,"Health and Safety","7.3 - Health and Safety","7.3 - Health and Safety"]
[null,7.4,"[Name of sub-vote]","7.4 - [Name of sub-vote]"]
[null,7.5,"[Name of sub-vote]","7.5 - [Name of sub-vote]"]
[null,7.6,"[Name of sub-vote]","7.6 - [Name of sub-vote]"]
[null,7.7,"[Name of sub-vote]","7.7 - [Name of sub-vote]"]
[null,7.8,"[Name of sub-vote]","7.8 - [Name of sub-vote]"]
[null,7.9,"[Name of sub-vote]","7.9 - [Name of sub-vote]"]
[null,"7.10","[Name of sub-vote]","7.10 - [Name of sub-vote]"]
[null,"Vote 8","COMMUNITY SERVICES"]
[null,8.1,"Community Services Admin",{"$f":"CONCATENATE(B80, \" - \", C80)","v":"8.1 - Community Services Admin"},"8.1 - Community Services Admin"]
[null,8.1999999999999993,"Parks and Recreation","8.2 - Parks and Recreation","8.2 - Parks and Recreation"]
[null,8.3000000000000007,"Refuse","8.3 - Refuse","8.3 - Refuse"]
[null,8.4,"Enviromental Protection","8.4 - Enviromental Protection","8.4 - Enviromental Protection"]
[null,8.5,"[Name of sub-vote]","8.5 - [Name of sub-vote]"]
[null,8.6,"[Name of sub-vote]","8.6 - [Name of sub-vote]"]
[null,8.6999999999999993,"[Name of sub-vote]","8.7 - [Name of sub-vote]"]
[null,8.8000000000000007,"[Name of sub-vote]","8.8 - [Name of sub-vote]"]
[null,8.9,"[Name of sub-vote]","8.9 - [Name of sub-vote]"]
[null,"8.10","[Name of sub-vote]","8.10 - [Name of sub-vote]"]
[null,"Vote 9","PUBLIC SAFETY AND TRANSPORT"]
[null,9.1,"Traffic",{"$f":"CONCATENATE(B91, \" - \", C91)","v":"9.1 - Traffic"},"9.1 - Traffic"]
[null,9.1999999999999993,"Disaster Management","9.2 - Disaster Management","9.2 - Disaster Management"]
[null,9.3000000000000007,"Security","9.3 - Security","9.3 - Security"]
[null,9.4,"Fire Services","9.4 - Fire Services","9.4 - Fire Services"]
[null,9.5,"[Name of sub-vote]","9.5 - [Name of sub-vote]"]
[null,9.6,"[Name of sub-vote]","9.6 - [Name of sub-vote]"]
[null,9.6999999999999993,"[Name of sub-vote]","9.7 - [Name of sub-vote]"]
[null,9.8000000000000007,"[Name of sub-vote]","9.8 - [Name of sub-vote]"]
[null,9.9,"[Name of sub-vote]","9.9 - [Name of sub-vote]"]
[null,"9.10","[Name of sub-vote]","9.10 - [Name of sub-vote]"]
[null,"Vote 10","ECONOMIC DEVELOPMENT"]
[null,10.1,"Economic Development",{"$f":"CONCATENATE(B102, \" - \", C102)","v":"10.1 - Economic Development"},"10.1 - Economic Development"]
[null,10.199999999999999,"[Name of sub-vote]","10.2 - [Name of sub-vote]"]
[null,10.3,"[Name of sub-vote]","10.3 - [Name of sub-vote]"]
[null,10.4,"[Name of sub-vote]","10.4 - [Name of sub-vote]"]
[null,10.5,"[Name of sub-vote]","10.5 - [Name of sub-vote]"]
[null,10.6,"[Name of sub-vote]","10.6 - [Name of sub-vote]"]
[null,10.7,"[Name of sub-vote]","10.7 - [Name of sub-vote]"]
[null,10.8,"[Name of sub-vote]","10.8 - [Name of sub-vote]"]
[null,10.9,"[Name of sub-vote]","10.9 - [Name of sub-vote]"]
[null,"10.10","[Name of sub-vote]","10.10 - [Name of sub-vote]"]
[null,"Vote 11","ENGINEERING SERVICES"]
[null,11.1,"Building",{"$f":"CONCATENATE(B113, \" - \", C113)","v":"11.1 - Building"},"11.1 - Building"]
[null,11.2,"Engineering Administration","11.2 - Engineering Administration","11.2 - Engineering Administration"]
[null,11.3,"Engineering Planning","11.3 - Engineering Planning","11.3 - Engineering Planning"]
[null,11.4,"Engineering Surveying","11.4 - Engineering Surveying","11.4 - Engineering Surveying"]
[null,11.5,"Eng- Intern Serv Building Shop","11.5 - Eng- Intern Serv Building Shop","11.5 - Eng- Intern Serv Building Shop"]
[null,11.6,"Roads","11.6 - Roads","11.6 - Roads"]
[null,11.7,"Storm Water","11.7 - Storm Water","11.7 - Storm Water"]
[null,11.8,"Eng - Roads/ Storm Water","11.8 - Eng - Roads/ Storm Water","11.8 - Eng - Roads/ Storm Water"]
[null,11.9,"[Name of sub-vote]","11.9 - [Name of sub-vote]"]
[null,"11.10","[Name of sub-vote]","11.10 - [Name of sub-vote]"]
[null,"Vote 12","WATER"]
[null,12.1,"Eng-Admin: Water and Sewerage",{"$f":"CONCATENATE(B124, \" - \", C124)","v":"12.1 - Eng-Admin: Water and Sewerage"},"12.1 - Eng-Admin: Water and Sewerage"]
[null,12.2,"Eng-Admin: Water Supply","12.2 - Eng-Admin: Water Supply","12.2 - Eng-Admin: Water Supply"]
[null,12.3,"Water Workshop","12.3 - Water Workshop","12.3 - Water Workshop"]
[null,12.4,"Sewerage Network","12.4 - Sewerage Network","12.4 - Sewerage Network"]
[null,12.5,"Purifying Works","12.5 - Purifying Works","12.5 - Purifying Works"]
[null,12.6,"[Name of sub-vote]","12.6 - [Name of sub-vote]"]
[null,12.7,"[Name of sub-vote]","12.7 - [Name of sub-vote]"]
[null,12.8,"[Name of sub-vote]","12.8 - [Name of sub-vote]"]
[null,12.9,"[Name of sub-vote]","12.9 - [Name of sub-vote]"]
[null,"12.10","[Name of sub-vote]","12.10 - [Name of sub-vote]"]
[null,"Vote 13","ELECTRICITY"]
[null,13.1,"Elec and Mec Eng Admin",{"$f":"CONCATENATE(B135, \" - \", C135)","v":"13.1 - Elec and Mec Eng Admin"},"13.1 - Elec and Mec Eng Admin"]
[null,13.2,"Distribution","13.2 - Distribution","13.2 - Distribution"]
[null,13.3,"Distribution 132kVA","13.3 - Distribution 132kVA","13.3 - Distribution 132kVA"]
[null,13.4,"Streetlights","13.4 - Streetlights","13.4 - Streetlights"]
[null,13.5,"Electrical Workshop","13.5 - Electrical Workshop","13.5 - Electrical Workshop"]
[null,13.6,"Revenue Protection","13.6 - Revenue Protection","13.6 - Revenue Protection"]
[null,13.7,"Eng - Plant","13.7 - Eng - Plant","13.7 - Eng - Plant"]
[null,13.8,"[Name of sub-vote]","13.8 - [Name of sub-vote]"]
[null,13.9,"[Name of sub-vote]","13.9 - [Name of sub-vote]"]
[null,"13.10","[Name of sub-vote]","13.10 - [Name of sub-vote]"]
[null,"Vote 14","MECHANICAL WORKSHOP"]
[null,14.1,"Mechanical workshop",{"$f":"CONCATENATE(B146, \" - \", C146)","v":"14.1 - Mechanical workshop"},"14.1 - Mechanical workshop"]
[null,14.2,"[Name of sub-vote]","14.2 - [Name of sub-vote]"]
[null,14.3,"[Name of sub-vote]","14.3 - [Name of sub-vote]"]
[null,14.4,"[Name of sub-vote]","14.4 - [Name of sub-vote]"]
[null,14.5,"[Name of sub-vote]","14.5 - [Name of sub-vote]"]
[null,14.6,"[Name of sub-vote]","14.6 - [Name of sub-vote]"]
[null,14.7,"[Name of sub-vote]","14.7 - [Name of sub-vote]"]
[null,14.8,"[Name of sub-vote]","14.8 - [Name of sub-vote]"]
[null,14.9,"[Name of sub-vote]","14.9 - [Name of sub-vote]"]
[null,"14.10","[Name of sub-vote]","14.10 - [Name of sub-vote]"]
[null,"Vote 15","HOUSING SERVICES"]
[null,15.1,"Housing services",{"$f":"CONCATENATE(B157, \" - \", C157)","v":"15.1 - Housing services"},"15.1 - Housing services"]
[null,15.2,"[Name of sub-vote]","15.2 - [Name of sub-vote]"]
[null,15.3,"[Name of sub-vote]","15.3 - [Name of sub-vote]"]
[null,15.4,"[Name of sub-vote]","15.4 - [Name of sub-vote]"]
[null,15.5,"[Name of sub-vote]","15.5 - [Name of sub-vote]"]
[null,15.6,"[Name of sub-vote]","15.6 - [Name of sub-vote]"]
[null,15.7,"[Name of sub-vote]","15.7 - [Name of sub-vote]"]
[null,15.8,"[Name of sub-vote]","15.8 - [Name of sub-vote]"]
[null,15.9,"[Name of sub-vote]","15.9 - [Name of sub-vote]"]
[null,"15.10","[Name of sub-vote]","15.10 - [Name of sub-vote]"]

{"sheet":"Contacts","index":5,"n_rows":84,"n_cols":4,"rows_kept":84,"cut":false,"hidden":false,"merged":[[51,0,51,1],[51,2,51,3],[78,0,78,1],[78,2,78,3],[52,2,52,3],[59,2,59,3],[66,0,66,1],[66,2,66,3],[72,0,72,1],[72,2,72,3],[30,2,30,3],[37,0,37,1],[37,2,37,3],[44,0,44,1],[44,2,44,3],[7,2,7,3],[10,2,10,3],[12,2,12,3],[13,0,13,1],[29,0,29,1],[29,2,29,3]]}
[{"$f":"muni&\" - \"&\" Contact Information\"","v":"FS184 Matjhabeng -  Contact Information"}]
[]
["A. GENERAL INFORMATION"]
["Municipality",{"$f":"muni","v":"FS184 Matjhabeng"},"Set name on 'Instructions' sheet"]
[]
["Grade",5,"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":"FS FREE STATE"}]
[]
["Web Address","www.matjhabeng.fs.gov.za"]
[]
["e-mail Address","mm@matjhabeng.co.za"]
[]
["B. CONTACT INFORMATION"]
["Postal address:"]
["P.O. Box",708]
["City / Town","Welkom"]
["Postal Code",9459]
[]
["Street address"]
["Building","Civic Building"]
["Street No. & Name","Cnr Ryk & Heeren street"]
["City / Town","Welkom"]
["Postal Code",9459]
[]
["General Contacts"]
["Telephone number","057 3913911"]
["Fax number","057 3521448"]
[]
["C. POLITICAL LEADERSHIP"]
["Speaker:",null,"Secretary/PA to the Speaker:"]
["Name","Cllr. B. Stofile","Name","Me. M. Mohapi"]
["Telephone number","057 3913283","Telephone number","057 3913283"]
["Cell number",null,"Cell number"]
["Fax number","057 3521267","Fax number","057 3521267"]
["E-mail address","bheke.stofile@matjhabeng.co.za","E-mail address","mapitso.mohapi@matjhabeng.co.za"]
[]
["Mayor/Executive Mayor:",null,"Secretary/PA to the Mayor/Executive Mayor:"]
["Name","Cllr. S. Ngangelizwe","Name","Me. B. Mgxabayi"]
["Telephone number","057 391 3149","Telephone number","057 391 3149"]
["Cell number","082 8822402","Cell number","0734649117"]
["Fax number","057 3532161","Fax number","057 3532161"]
["E-mail address","sebenzile.ngangelizwe@matjhabeng.co.za","E-mail address","bulelwa.mgxabayi@matjhabeng.co.za"]
[]
["Deputy Mayor/Executive Mayor:",null,"Secretary/PA to the Deputy Mayor/Executive Mayor:"]
["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:"]
["Name","MF Lepheana","Name","M Lenong"]
["Telephone number","057 391 3970","Telephone number","057 391 3970"]
["Cell number","079 898 0891","Cell number","082 778 7756"]
["Fax number","057 357 4393","Fax number","057 357 4393"]
["E-mail address","mothusi.lepheana@matjhabeng.co.za","E-mail address","tshidi.lenong@matjhabeng.co.za"]
[]
["Chief Financial Officer",null,"Secretary/PA to the Chief Financial Officer"]
["Name","T Tsoaeli","Name","Mantoa Mahloko"]
["Telephone number","057 391 3416","Telephone number","057 3913416"]
["Cell number","0796900476","Cell number","078 2967898"]
["Fax number","057 352 1448","Fax number","057 3521448"]
["E-mail address","thabiso.tsoaeli@matjhabeng.co.za","E-mail address","mantoa.mahloko@matjhabeng.co.za"]
[]
["Official responsible for submitting financial information"]
["Name","LB De Bruyn"]
["Telephone number","0573913416"]
["Cell number","0832352242"]
["Fax number","0573521448"]
["E-mail address","lb@matjhabeng.co.za"]
["Official responsible for submitting financial information"]
["Name","LB Williams"]
["Telephone number","0573913339"]
["Cell number","0762558875"]
["Fax number","0865360665"]
["E-mail address","lindsey.williams@matjhabeng.co.za"]
["Official responsible for submitting financial information"]
["Name","Kgali Tsie"]
["Telephone number","0573913223"]
["Cell number","0766538845"]
["Fax number","0862152418"]
["E-mail address","kgali.tsie@matjhabeng.co.za"]

{"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]]}
[{"$f":"muni& \" - \"&s71sum& \" - \"&date","v":"FS184 Matjhabeng - Table C1 Monthly Budget Statement Summary - M03 September"}]
[{"$f":"desc","v":"Description"},{"$f":"Head1","v":"2014/15"},{"$f":"Head2","v":"Budget Year 2015/16"}]
[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:C7)","v":0},{"$f":"SUM('C4-FinPerf RE'!D6:D7)","v":189178890},{"$f":"SUM('C4-FinPerf RE'!E6:E7)","v":0},{"$f":"SUM('C4-FinPerf RE'!F6:F7)","v":21000000},{"$f":"SUM('C4-FinPerf RE'!G6:G7)","v":70589000},{"$f":"SUM('C4-FinPerf RE'!H6:H7)","v":47294722.5},{"$f":"F6-G6","v":23294277.5},{"$f":"IF(H6=0,\"\",H6/G6)","v":0.49253439429737639},{"$f":"SUM('C4-FinPerf RE'!K6:K7)","v":282356000}]
["Service charges",{"$f":"SUM('C4-FinPerf RE'!C8:C12)","v":0},{"$f":"SUM('C4-FinPerf RE'!D8:D12)","v":1138823505},{"$f":"SUM('C4-FinPerf RE'!E8:E12)","v":0},{"$f":"SUM('C4-FinPerf RE'!F8:F12)","v":99210674},{"$f":"SUM('C4-FinPerf RE'!G8:G12)","v":280029674},{"$f":"SUM('C4-FinPerf RE'!H8:H12)","v":284705876.25},{"$f":"F7-G7","v":-4676202.25},{"$f":"IF(H7=0,\"\",H7/G7)","v":-1.6424677676458742E-2},{"$f":"SUM('C4-FinPerf RE'!K8:K12)","v":1120118696}]
["Investment revenue",{"$f":"'C4-FinPerf RE'!C14","v":0},{"$f":"'C4-FinPerf RE'!D14","v":635000},{"$f":"'C4-FinPerf RE'!E14","v":0},{"$f":"'C4-FinPerf RE'!F14","v":307682},{"$f":"'C4-FinPerf RE'!G14","v":307682},{"$f":"'C4-FinPerf RE'!H14","v":158750},{"$f":"F8-G8","v":148932},{"$f":"IF(H8=0,\"\",H8/G8)","v":0.93815433070866139},{"$f":"'C4-FinPerf RE'!K14","v":1230728}]
["Transfers recognised - operational",{"$f":"'C4-FinPerf RE'!C20","v":0},{"$f":"'C4-FinPerf RE'!D20","v":406586000},{"$f":"'C4-FinPerf RE'!E20","v":0},{"$f":"'C4-FinPerf RE'!F20","v":0},{"$f":"'C4-FinPerf RE'!G20","v":170913000},{"$f":"'C4-FinPerf RE'!H20","v":101646500},{"$f":"F9-G9","v":69266500},{"$f":"IF(H9=0,\"\",H9/G9)","v":0.68144500794419882},{"$f":"'C4-FinPerf RE'!K20","v":683652000}]
["Other own revenue",{"$f":"'C4-FinPerf RE'!C13+'C4-FinPerf RE'!C15+'C4-FinPerf RE'!C16+'C4-FinPerf RE'!C17+'C4-FinPerf RE'!C18+'C4-FinPerf RE'!C19+'C4-FinPerf RE'!C21+'C4-FinPerf RE'!C22","v":0},{"$f":"'C4-FinPerf RE'!D13+'C4-FinPerf RE'!D15+'C4-FinPerf RE'!D16+'C4-FinPerf RE'!D17+'C4-FinPerf RE'!D18+'C4-FinPerf RE'!D19+'C4-FinPerf RE'!D21+'C4-FinPerf RE'!D22","v":217496482},{"$f":"'C4-FinPerf RE'!E13+'C4-FinPerf RE'!E15+'C4-FinPerf RE'!E16+'C4-FinPerf RE'!E17+'C4-FinPerf RE'!E18+'C4-FinPerf RE'!E19+'C4-FinPerf RE'!E21+'C4-FinPerf RE'!E22","v":0},{"$f":"'C4-FinPerf RE'!F13+'C4-FinPerf RE'!F15+'C4-FinPerf RE'!F16+'C4-FinPerf RE'!F17+'C4-FinPerf RE'!F18+'C4-FinPerf RE'!F19+'C4-FinPerf RE'!F21+'C4-FinPerf RE'!F22","v":14443596},{"$f":"'C4-FinPerf RE'!G13+'C4-FinPerf RE'!G15+'C4-FinPerf RE'!G16+'C4-FinPerf RE'!G17+'C4-FinPerf RE'!G18+'C4-FinPerf RE'!G19+'C4-FinPerf RE'!G21+'C4-FinPerf RE'!G22","v":62824596},{"$f":"'C4-FinPerf RE'!H13+'C4-FinPerf RE'!H15+'C4-FinPerf RE'!H16+'C4-FinPerf RE'!H17+'C4-FinPerf RE'!H18+'C4-FinPerf RE'!H19+'C4-FinPerf RE'!H21+'C4-FinPerf RE'!H22","v":54374120.5},{"$f":"F10-G10","v":8450475.5},{"$f":"IF(H10=0,\"\",H10/G10)","v":0.15541355744779356},{"$f":"'C4-FinPerf RE'!K13+'C4-FinPerf RE'!K15+'C4-FinPerf RE'!K16+'C4-FinPerf RE'!K17+'C4-FinPerf RE'!K18+'C4-FinPerf RE'!K19+'C4-FinPerf RE'!K21+'C4-FinPerf RE'!K22","v":251298384}]
["Total Revenue (excluding capital transfers and contributions)",{"$f":"SUM(B6:B10)","v":0},1952719877,0,134961952,584663952,488179969.25,{"$f":"F11-G11","v":96483982.75},{"$f":"IF(H11=0,\"\",H11/G11)","v":0.19764019178875802},2338655808]
["Employee costs",{"$f":"'C4-FinPerf RE'!C26","v":0},{"$f":"'C4-FinPerf RE'!D26","v":569262676},{"$f":"'C4-FinPerf RE'!E26","v":0},{"$f":"'C4-FinPerf RE'!F26","v":52685599},{"$f":"'C4-FinPerf RE'!G26","v":141383599},{"$f":"'C4-FinPerf RE'!H26","v":142315669},-932070,-6.5493139761019573E-3,{"$f":"'C4-FinPerf RE'!K26","v":565534396}]
["Remuneration of Councillors",{"$f":"'C4-FinPerf RE'!C27","v":0},{"$f":"'C4-FinPerf RE'!D27","v":26763326},{"$f":"'C4-FinPerf RE'!E27","v":0},{"$f":"'C4-FinPerf RE'!F27","v":2312434},{"$f":"'C4-FinPerf RE'!G27","v":6879434},{"$f":"'C4-FinPerf RE'!H27","v":6690831.5},188602.5,2.8188200524852554E-2,{"$f":"'C4-FinPerf RE'!K27","v":27517736}]
["Depreciation & asset impairment",{"$f":"'C4-FinPerf RE'!C29","v":0},{"$f":"'C4-FinPerf RE'!D29","v":192680410},{"$f":"'C4-FinPerf RE'!E29","v":0},{"$f":"'C4-FinPerf RE'!F29","v":0},{"$f":"'C4-FinPerf RE'!G29","v":0},{"$f":"'C4-FinPerf RE'!H29","v":48170102.5},-48170102.5,-1,{"$f":"'C4-FinPerf RE'!K29","v":0}]
["Finance charges",{"$f":"'C4-FinPerf RE'!C30","v":0},{"$f":"'C4-FinPerf RE'!D30","v":168000000},{"$f":"'C4-FinPerf RE'!E30","v":0},{"$f":"'C4-FinPerf RE'!F30","v":0},{"$f":"'C4-FinPerf RE'!G30","v":0},{"$f":"'C4-FinPerf RE'!H30","v":42000000},-42000000,-1,{"$f":"'C4-FinPerf RE'!K30","v":0}]
["Materials and bulk purchases",{"$f":"SUM('C4-FinPerf RE'!C31:C32)","v":0},{"$f":"SUM('C4-FinPerf RE'!D31:D32)","v":764123980},{"$f":"SUM('C4-FinPerf RE'!E31:E32)","v":0},{"$f":"SUM('C4-FinPerf RE'!F31:F32)","v":2913551},{"$f":"SUM('C4-FinPerf RE'!G31:G32)","v":58283551},{"$f":"SUM('C4-FinPerf RE'!H31:H32)","v":191030995},-132747444,-0.69490002918112848,{"$f":"SUM('C4-FinPerf RE'!K31:K32)","v":233134204}]
["Transfers and grants",{"$f":"'C4-FinPerf RE'!C34","v":0},{"$f":"'C4-FinPerf RE'!D34","v":32850000},{"$f":"'C4-FinPerf RE'!E34","v":0},{"$f":"'C4-FinPerf RE'!F34","v":0},{"$f":"'C4-FinPerf RE'!G34","v":0},{"$f":"'C4-FinPerf RE'!H34","v":8212500},-8212500,-1,{"$f":"'C4-FinPerf RE'!K34","v":0}]
["Other expenditure",{"$f":"'C4-FinPerf RE'!C37-SUM('C1-Sum'!B12:B17)","v":0},{"$f":"'C4-FinPerf RE'!D37-SUM('C1-Sum'!C12:C17)","v":314992129},{"$f":"'C4-FinPerf RE'!E37-SUM('C1-Sum'!D12:D17)","v":0},{"$f":"'C4-FinPerf RE'!F37-SUM('C1-Sum'!E12:E17)","v":20862833},{"$f":"'C4-FinPerf RE'!G37-SUM('C1-Sum'!F12:F17)","v":64295833},{"$f":"'C4-FinPerf RE'!H37-SUM('C1-Sum'!G12:G17)","v":78748032.25},-14452199.25,-0.18352457626012617,{"$f":"'C4-FinPerf RE'!K37-SUM('C1-Sum'!J12:J17)","v":257183332}]
["Total Expenditure",{"$f":"SUM(B12:B18)","v":0},2068672521,0,78774417,270842417,517168130.25,-246325713.25,-0.47629716303463193,{"$f":"SUM(J12:J18)","v":1083369668}]
["Surplus/(Deficit)",{"$f":"B11-B19","v":0},-115952644,0,56187535,313821535,-28988161,342809696,-11.825851802051188,{"$f":"J11-J19","v":1255286140}]
["Transfers recognised - capital",{"$f":"'C4-FinPerf RE'!C40","v":0},{"$f":"'C4-FinPerf RE'!D40","v":116450997},{"$f":"'C4-FinPerf RE'!E40","v":0},{"$f":"'C4-FinPerf RE'!F40","v":600000},{"$f":"'C4-FinPerf RE'!G40","v":41335000},{"$f":"'C4-FinPerf RE'!H40","v":29112749.25},12222250.75,0.4198246838539304,{"$f":"'C4-FinPerf RE'!K40","v":165340000}]
["Contributions & Contributed assets",{"$f":"SUM('C4-FinPerf RE'!C41:C42)","v":0},{"$f":"SUM('C4-FinPerf RE'!D41:D42)","v":0},{"$f":"SUM('C4-FinPerf RE'!E41:E42)","v":0},{"$f":"SUM('C4-FinPerf RE'!F41:F42)","v":0},{"$f":"SUM('C4-FinPerf RE'!G41:G42)","v":0},{"$f":"SUM('C4-FinPerf RE'!H41:H42)","v":0},0,"",{"$f":"SUM('C4-FinPerf RE'!K41:K42)","v":0}]
["Surplus/(Deficit) after capital transfers & contributions",{"$f":"B20+B21+B22","v":0},498353,0,56787535,355156535,124588.25,355031946.75,2849.6422957221084,{"$f":"J20+J21+J22","v":1420626140}]
["Share of surplus/ (deficit) of associate",{"$f":"'C4-FinPerf RE'!C48","v":0},{"$f":"'C4-FinPerf RE'!D48","v":0},{"$f":"'C4-FinPerf RE'!E48","v":0},{"$f":"'C4-FinPerf RE'!F48","v":0},{"$f":"'C4-FinPerf RE'!G48","v":0},{"$f":"'C4-FinPerf RE'!H48","v":0},0,"",{"$f":"'C4-FinPerf RE'!K48","v":0}]
["Surplus/ (Deficit) for the year",{"$f":"B23+B24","v":0},498353,0,56787535,355156535,124588.25,355031946.75,2849.6422957221084,{"$f":"J23+J24","v":1420626140}]
[]
["Capital expenditure & funds sources"]
["Capital expenditure",{"$f":"'C5-Capex'!C40","v":0},{"$f":"'C5-Capex'!D40","v":146450997},{"$f":"'C5-Capex'!E40","v":0},{"$f":"'C5-Capex'!F40","v":8086254},{"$f":"'C5-Capex'!G40","v":19515254},{"$f":"'C5-Capex'!H40","v":36612749.25},{"$f":"F28-G28","v":-17097495.25},{"$f":"IF(H28=0,\"\",H28/G28)","v":-0.46698201037170134},{"$f":"'C5-Capex'!K40","v":78061016}]
["Capital transfers recognised",{"$f":"'C5-Capex'!C70","v":0},{"$f":"'C5-Capex'!D70","v":116451000},{"$f":"'C5-Capex'!E70","v":0},{"$f":"'C5-Capex'!F70","v":8067104},{"$f":"'C5-Capex'!G70","v":19496104},{"$f":"'C5-Capex'!H70","v":29112750},-9616646,-0.33032420503044196,{"$f":"'C5-Capex'!K70","v":77984416}]
["Public contributions & donations",{"$f":"'C5-Capex'!C71","v":0},{"$f":"'C5-Capex'!D71","v":0},{"$f":"'C5-Capex'!E71","v":0},{"$f":"'C5-Capex'!F71","v":0},{"$f":"'C5-Capex'!G71","v":0},{"$f":"'C5-Capex'!H71","v":0},0,"",{"$f":"'C5-Capex'!K71","v":0}]
["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":0},{"$f":"'C5-Capex'!D73","v":30000000},{"$f":"'C5-Capex'!E73","v":0},{"$f":"'C5-Capex'!F73","v":19150},{"$f":"'C5-Capex'!G73","v":19150},{"$f":"'C5-Capex'!H73","v":7500000},-7480850,-0.9974466666666667,{"$f":"'C5-Capex'!K73","v":76600}]
["Total sources of capital funds",{"$f":"SUM(B29:B32)","v":0},146451000,0,{"$f":"SUM(E29:E32)","v":8086254},{"$f":"SUM(F29:F32)","v":19515254},{"$f":"SUM(G29:G32)","v":36612750},-17097496,-0.46698202129039745,78061016]
[]
["Financial position"]
["Total current assets",{"$f":"'C6-FinPos'!C13","v":0},{"$f":"'C6-FinPos'!D13","v":2287118657},{"$f":"'C6-FinPos'!E13","v":0},null,{"$f":"'C6-FinPos'!F13","v":240084167},null,null,null,{"$f":"'C6-FinPos'!G13","v":960336668}]
["Total non current assets",{"$f":"'C6-FinPos'!C25","v":0},{"$f":"'C6-FinPos'!D25","v":5480777435},{"$f":"'C6-FinPos'!E25","v":0},null,{"$f":"'C6-FinPos'!F25","v":20000043},null,null,null,{"$f":"'C6-FinPos'!G25","v":80000172}]
["Total current liabilities",{"$f":"'C6-FinPos'!C35","v":0},{"$f":"'C6-FinPos'!D35","v":1483000000},{"$f":"'C6-FinPos'!E35","v":0},null,{"$f":"'C6-FinPos'!F35","v":-43566753},null,null,null,{"$f":"'C6-FinPos'!G35","v":-174267012}]
["Total non current liabilities",{"$f":"'C6-FinPos'!C40","v":0},{"$f":"'C6-FinPos'!D40","v":318000000},{"$f":"'C6-FinPos'!E40","v":0},null,{"$f":"'C6-FinPos'!F40","v":0},null,null,null,{"$f":"'C6-FinPos'!G40","v":0}]
["Community wealth/Equity",{"$f":"'C6-FinPos'!C48","v":0},{"$f":"'C6-FinPos'!D48","v":5966896092},{"$f":"'C6-FinPos'!E48","v":0},null,{"$f":"'C6-FinPos'!F48","v":303651000},null,null,null,{"$f":"'C6-FinPos'!G48","v":1214604000}]
[]
["Cash flows"]
["Net cash from (used) operating",{"$f":"'C7-CFlow'!C18","v":0},{"$f":"'C7-CFlow'!D18","v":3907924480},{"$f":"'C7-CFlow'!E18","v":0},{"$f":"'C7-CFlow'!F18","v":180067777},{"$f":"'C7-CFlow'!G18","v":715494777},{"$f":"'C7-CFlow'!H18","v":976981120},{"$f":"G43-F43","v":261486343},{"$f":"IF(H43=0,\"\",H43/G43)","v":0.26764728370595331},{"$f":"'C7-CFlow'!K18","v":2861979108}]
["Net cash from (used) investing",{"$f":"'C7-CFlow'!C28","v":0},{"$f":"'C7-CFlow'!D28","v":146450997},{"$f":"'C7-CFlow'!E28","v":0},{"$f":"'C7-CFlow'!F28","v":8086254},{"$f":"'C7-CFlow'!G28","v":19515254},{"$f":"'C7-CFlow'!H28","v":36612749.25},{"$f":"G44-F44","v":17097495.25},{"$f":"IF(H44=0,\"\",H44/G44)","v":0.46698201037170134},{"$f":"'C7-CFlow'!K28","v":78061016}]
["Net cash from (used) financing",{"$f":"'C7-CFlow'!C37","v":0},{"$f":"'C7-CFlow'!D37","v":0},{"$f":"'C7-CFlow'!E37","v":0},{"$f":"'C7-CFlow'!F37","v":0},{"$f":"'C7-CFlow'!G37","v":0},{"$f":"'C7-CFlow'!H37","v":0},{"$f":"G45-F45","v":0},{"$f":"IF(H45=0,\"\",H45/G45)","v":""},{"$f":"'C7-CFlow'!K37","v":0}]
["Cash/cash equivalents at the month/year end",{"$f":"'C7-CFlow'!C41","v":0},{"$f":"'C7-CFlow'!D41","v":4054375477},{"$f":"'C7-CFlow'!E41","v":0},{"$f":"'C7-CFlow'!F41","v":0},{"$f":"'C7-CFlow'!G41","v":735010031},{"$f":"'C7-CFlow'!H41","v":1013593869.25},{"$f":"G46-F46","v":278583838.25},{"$f":"IF(H46=0,\"\",H46/G46)","v":0.27484759596675118},{"$f":"'C7-CFlow'!K41","v":2940040124}]
[]
["Debtors & creditors analysis",{"$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":123042603.00000027},{"$f":"'SC3'!D14","v":70392491.290002942},{"$f":"'SC3'!E14","v":66190137.200000577},{"$f":"'SC3'!F14","v":60439524.919990405},{"$f":"'SC3'!G14","v":55509050.110003814},{"$f":"'SC3'!H14","v":41460225.809999794},{"$f":"'SC3'!I14","v":273867437.71000433},{"$f":"'SC3'!J14","v":1140642733.0100002},{"$f":"'SC3'!K14","v":1831544203.0500023}]
[{"$f":"LEFT('SC4'!A5,22)","v":"Creditors Age Analysis"}]
["Total Creditors",{"$f":"'SC4'!C15","v":79909029},{"$f":"'SC4'!D15","v":117601732},{"$f":"'SC4'!E15","v":162082772},{"$f":"'SC4'!F15","v":49525833},{"$f":"'SC4'!G15","v":1601353438},{"$f":"'SC4'!H15","v":53325321},{"$f":"'SC4'!I15","v":0},{"$f":"'SC4'!J15","v":0},{"$f":"'SC4'!K15","v":2063798125}]

{"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]]}
[{"$f":"muni& \" - \"&S71A& \" - \"&date","v":"FS184 Matjhabeng - Table C2 Monthly Budget Statement - Financial Performance (standard classification) - M03 September"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2014/15"},{"$f":"Head2","v":"Budget Year 2015/16"}]
[null,null,{"$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 - Standard"]
["Governance and administration",null,{"$f":"SUM(C7:C9)","v":0},792404519,0,32403000,338864000,198101129.75,{"$f":"G6-H6","v":140762870.25},{"$f":"IF(I6=0,\"\",I6/H6)","v":0.71056066377632554},{"$f":"SUM(K7:K9)","v":1355456000}]
["Executive and council",null,{"$f":"'C2C'!C7","v":0},{"$f":"'C2C'!D7","v":524153000},{"$f":"'C2C'!E7","v":0},{"$f":"'C2C'!F7","v":10139000},{"$f":"'C2C'!G7","v":237274000},{"$f":"'C2C'!H7","v":131038250},106235750,{"$f":"IF(I7=0,\"\",I7/H7)","v":0.81072320486575489},{"$f":"'C2C'!K7","v":949096000}]
["Budget and treasury office",null,{"$f":"'C2C'!C10","v":0},{"$f":"'C2C'!D10","v":268251519},{"$f":"'C2C'!E10","v":0},{"$f":"'C2C'!F10","v":22264000},{"$f":"'C2C'!G10","v":101590000},{"$f":"'C2C'!H10","v":67062879.75},34527120.25,0.51484696718530043,{"$f":"'C2C'!K10","v":406360000}]
["Corporate services",null,{"$f":"'C2C'!C11","v":0},{"$f":"'C2C'!D11","v":0},{"$f":"'C2C'!E11","v":0},{"$f":"'C2C'!F11","v":0},{"$f":"'C2C'!G11","v":0},{"$f":"'C2C'!H11","v":0},0,"",{"$f":"'C2C'!K11","v":0}]
["Community and public safety",null,{"$f":"SUM(C11:C15)","v":0},15503617,0,3081000,4775000,3875904.25,899095.75,0.23197057822055331,{"$f":"SUM(K11:K15)","v":19100000}]
["Community and social services",null,{"$f":"'C2C'!C17","v":0},{"$f":"'C2C'!D17","v":0},{"$f":"'C2C'!E17","v":0},{"$f":"'C2C'!F17","v":0},{"$f":"'C2C'!G17","v":0},{"$f":"'C2C'!H17","v":0},0,"",{"$f":"'C2C'!K17","v":0}]
["Sport and recreation",null,{"$f":"'C2C'!C26","v":0},{"$f":"'C2C'!D26","v":0},{"$f":"'C2C'!E26","v":0},{"$f":"'C2C'!F26","v":0},{"$f":"'C2C'!G26","v":0},{"$f":"'C2C'!H26","v":0},0,"",{"$f":"'C2C'!K26","v":0}]
["Public safety",null,{"$f":"'C2C'!C27","v":0},{"$f":"'C2C'!D27","v":4744531},{"$f":"'C2C'!E27","v":0},{"$f":"'C2C'!F27","v":208000},{"$f":"'C2C'!G27","v":661000},{"$f":"'C2C'!H27","v":1186132.75},-525132.75,-0.44272679428166872,{"$f":"'C2C'!K27","v":2644000}]
["Housing",null,{"$f":"'C2C'!C33","v":0},{"$f":"'C2C'!D33","v":10759086},{"$f":"'C2C'!E33","v":0},{"$f":"'C2C'!F33","v":2873000},{"$f":"'C2C'!G33","v":4114000},{"$f":"'C2C'!H33","v":2689771.5},{"$f":"G14-H14","v":1424228.5},{"$f":"IF(I14=0,\"\",I14/H14)","v":0.52949795177768821},{"$f":"'C2C'!K33","v":16456000}]
["Health",null,{"$f":"'C2C'!C34","v":0},{"$f":"'C2C'!D34","v":0},{"$f":"'C2C'!E34","v":0},{"$f":"'C2C'!F34","v":0},{"$f":"'C2C'!G34","v":0},{"$f":"'C2C'!H34","v":0},0,"",{"$f":"'C2C'!K34","v":0}]
["Economic and environmental services",null,{"$f":"SUM(C17:C19)","v":0},31751136,0,0,0,7937784,-7937784,-1,{"$f":"SUM(K17:K19)","v":0}]
["Planning and development",null,{"$f":"'C2C'!C39","v":0},{"$f":"'C2C'!D39","v":14643021},{"$f":"'C2C'!E39","v":0},{"$f":"'C2C'!F39","v":0},{"$f":"'C2C'!G39","v":0},{"$f":"'C2C'!H39","v":3660755.25},-3660755.25,-1,{"$f":"'C2C'!K39","v":0}]
["Road transport",null,{"$f":"'C2C'!C43","v":0},{"$f":"'C2C'!D43","v":17108115},{"$f":"'C2C'!E43","v":0},{"$f":"'C2C'!F43","v":0},{"$f":"'C2C'!G43","v":0},{"$f":"'C2C'!H43","v":4277028.75},-4277028.75,-1,{"$f":"'C2C'!K43","v":0}]
["Environmental protection",null,{"$f":"'C2C'!C49","v":0},{"$f":"'C2C'!D49","v":0},{"$f":"'C2C'!E49","v":0},{"$f":"'C2C'!F49","v":0},{"$f":"'C2C'!G49","v":0},{"$f":"'C2C'!H49","v":0},0,"",{"$f":"'C2C'!K49","v":0}]
["Trading services",null,{"$f":"SUM(C21:C24)","v":0},{"$f":"SUM(D21:D24)","v":1218976839},0,99211000,280029000,304744209.75,-24715209.75,-8.1101490887309627E-2,{"$f":"SUM(K21:K24)","v":1037584000}]
["Electricity",null,{"$f":"'C2C'!C54","v":0},{"$f":"'C2C'!D54","v":748264548},{"$f":"'C2C'!E54","v":0},{"$f":"'C2C'!F54","v":53084000},{"$f":"'C2C'!G54","v":152365000},{"$f":"'C2C'!H54","v":187066137},{"$f":"G21-H21","v":-34701137},-0.18550197035393959,{"$f":"'C2C'!K54","v":609460000}]
["Water",null,{"$f":"'C2C'!C57","v":0},{"$f":"'C2C'!D57","v":203889265},{"$f":"'C2C'!E57","v":0},{"$f":"'C2C'!F57","v":26392000},{"$f":"'C2C'!G57","v":73367000},{"$f":"'C2C'!H57","v":50972316.25},{"$f":"G22-H22","v":22394683.75},0.43934993340625361,{"$f":"'C2C'!K57","v":293468000}]
["Waste water management",null,{"$f":"'C2C'!C60","v":0},{"$f":"'C2C'!D60","v":151663419},{"$f":"'C2C'!E60","v":0},{"$f":"'C2C'!F60","v":12219000},{"$f":"'C2C'!G60","v":33664000},{"$f":"'C2C'!H60","v":37915854.75},{"$f":"G23-H23","v":-4251854.75},-0.11213922982970601,{"$f":"'C2C'!K60","v":134656000}]
["Waste management",null,{"$f":"'C2C'!C64","v":0},{"$f":"'C2C'!D64","v":115159607},{"$f":"'C2C'!E64","v":0},{"$f":"'C2C'!F64","v":7516000},{"$f":"'C2C'!G64","v":20633000},{"$f":"'C2C'!H64","v":28789901.75},{"$f":"G24-H24","v":-8156901.75},-0.28332509853042481,{"$f":"'C2C'!K64","v":0}]
["Other",4,{"$f":"'C2C'!C66","v":0},{"$f":"'C2C'!D66","v":10535024},{"$f":"'C2C'!E66","v":0},{"$f":"'C2C'!F66","v":867000},{"$f":"'C2C'!G66","v":2331000},{"$f":"'C2C'!H66","v":2633756},{"$f":"G25-H25","v":-302756},-0.11495218235857839,{"$f":"'C2C'!K66","v":9324000}]
["Total Revenue - Standard",2,{"$f":"C6+C10+C16+C20+C25","v":0},{"$f":"D6+D10+D16+D20+D25","v":2069171135},0,135562000,625999000,517292783.75,108706216.25,0.21014446685677354,{"$f":"K6+K10+K16+K20+K25","v":2421464000}]
[]
["Expenditure - Standard"]
[{"$f":"A6","v":"Governance and administration"},null,{"$f":"SUM(C30:C32)","v":0},276334673,0,24298000,71540000,69083668.25,{"$f":"G29-H29","v":2456331.75},{"$f":"IF(I29=0,\"\",I29/H29)","v":3.555589638221042E-2},{"$f":"SUM(K30:K32)","v":286160000}]
[{"$f":"A7","v":"Executive and council"},null,{"$f":"'C2C'!C76","v":0},{"$f":"'C2C'!D76","v":142974437},{"$f":"'C2C'!E76","v":0},{"$f":"'C2C'!F76","v":13200000},{"$f":"'C2C'!G76","v":33898000},{"$f":"'C2C'!H76","v":35743609.25},-1845609.25,{"$f":"IF(I30=0,\"\",I30/H30)","v":-5.1634663894497446E-2},{"$f":"'C2C'!K76","v":135592000}]
["Budget and treasury office",null,{"$f":"'C2C'!C79","v":0},{"$f":"'C2C'!D79","v":63922738},{"$f":"'C2C'!E79","v":0},{"$f":"'C2C'!F79","v":5220000},{"$f":"'C2C'!G79","v":22908000},{"$f":"'C2C'!H79","v":15980684.5},6927315.5,0.43348052456701713,{"$f":"'C2C'!K79","v":91632000}]
["Corporate services",null,{"$f":"'C2C'!C80","v":0},{"$f":"'C2C'!D80","v":69437498},{"$f":"'C2C'!E80","v":0},{"$f":"'C2C'!F80","v":5878000},{"$f":"'C2C'!G80","v":14734000},{"$f":"'C2C'!H80","v":17359374.5},-2625374.5,-0.15123669922553948,{"$f":"'C2C'!K80","v":58936000}]
["Community and public safety",null,{"$f":"SUM(C34:C38)","v":0},359204295,0,27795000,74618000,89801073.75,-15183073.75,-0.16907452345468196,{"$f":"SUM(K34:K38)","v":298472000}]
["Community and social services",null,{"$f":"'C2C'!C86","v":0},{"$f":"'C2C'!D86","v":42187866},{"$f":"'C2C'!E86","v":0},{"$f":"'C2C'!F86","v":3123000},{"$f":"'C2C'!G86","v":9075000},{"$f":"'C2C'!H86","v":10546966.5},-1471966.5,-0.13956302032437479,{"$f":"'C2C'!K86","v":36300000}]
["Sport and recreation",null,{"$f":"'C2C'!C95","v":0},{"$f":"'C2C'!D95","v":131385165},{"$f":"'C2C'!E95","v":0},{"$f":"'C2C'!F95","v":8427000},{"$f":"'C2C'!G95","v":21626000},{"$f":"'C2C'!H95","v":32846291.25},-11220291.25,-0.34159994395105414,{"$f":"'C2C'!K95","v":86504000}]
["Public safety",null,{"$f":"'C2C'!C96","v":0},{"$f":"'C2C'!D96","v":162614466},{"$f":"'C2C'!E96","v":0},{"$f":"'C2C'!F96","v":14167000},{"$f":"'C2C'!G96","v":35728000},{"$f":"'C2C'!H96","v":40653616.5},-4925616.5,-0.1211605983443072,{"$f":"'C2C'!K96","v":142912000}]
["Housing",null,{"$f":"'C2C'!C102","v":0},{"$f":"'C2C'!D102","v":23016798},{"$f":"'C2C'!E102","v":0},{"$f":"'C2C'!F102","v":2078000},{"$f":"'C2C'!G102","v":8189000},{"$f":"'C2C'!H102","v":5754199.5},2434800.5,0.42313452983338518,{"$f":"'C2C'!K102","v":32756000}]
["Health",null,{"$f":"'C2C'!C103","v":0},{"$f":"'C2C'!D103","v":0},{"$f":"'C2C'!E103","v":0},{"$f":"'C2C'!F103","v":0},{"$f":"'C2C'!G103","v":0},{"$f":"'C2C'!H103","v":0},0,"",{"$f":"'C2C'!K103","v":0}]
["Economic and environmental services",null,{"$f":"SUM(C40:C42)","v":0},159103672,0,7048000,16397000,39775918,-23378918,-0.58776564251766605,{"$f":"SUM(K40:K42)","v":65588000}]
["Planning and development",null,{"$f":"'C2C'!C108","v":0},{"$f":"'C2C'!D108","v":34187490},{"$f":"'C2C'!E108","v":0},{"$f":"'C2C'!F108","v":2102000},{"$f":"'C2C'!G108","v":4115000},{"$f":"'C2C'!H108","v":8546872.5},-4431872.5,-0.51853733631805088,{"$f":"'C2C'!K108","v":16460000}]
["Road transport",null,{"$f":"'C2C'!C112","v":0},{"$f":"'C2C'!D112","v":124916182},{"$f":"'C2C'!E112","v":0},{"$f":"'C2C'!F112","v":4444000},{"$f":"'C2C'!G112","v":11012000},{"$f":"'C2C'!H112","v":31229045.5},-20217045.5,-0.64737955247463452,{"$f":"'C2C'!K112","v":44048000}]
["Environmental protection",null,{"$f":"'C2C'!C118","v":0},{"$f":"'C2C'!D118","v":0},{"$f":"'C2C'!E118","v":0},{"$f":"'C2C'!F118","v":502000},{"$f":"'C2C'!G118","v":1270000},{"$f":"'C2C'!H118","v":0},1270000,{"$error":"#DIV/0!"},{"$f":"'C2C'!K118","v":5080000}]
["Trading services",null,{"$f":"SUM(C44:C47)","v":0},{"$f":"SUM(D44:D47)","v":1268684438},0,19149000,106940000,317171109.5,-210231109.5,-0.66283183809337465,{"$f":"SUM(K44:K47)","v":462240000}]
["Electricity",null,{"$f":"'C2C'!C123","v":0},{"$f":"'C2C'!D123","v":572453401},{"$f":"'C2C'!E123","v":0},{"$f":"'C2C'!F123","v":3996000},{"$f":"'C2C'!G123","v":54161000},{"$f":"'C2C'!H123","v":143113350.25},-88952350.25,-0.62155172871442155,{"$f":"'C2C'!K123","v":216644000}]
["Water",null,{"$f":"'C2C'!C126","v":0},{"$f":"'C2C'!D126","v":474514794},{"$f":"'C2C'!E126","v":0},{"$f":"'C2C'!F126","v":4298000},{"$f":"'C2C'!G126","v":23800000},{"$f":"'C2C'!H126","v":118628698.5},-94828698.5,-0.79937401066572433,{"$f":"'C2C'!K126","v":95200000}]
["Waste water management",null,{"$f":"'C2C'!C129","v":0},{"$f":"'C2C'!D129","v":120576463},{"$f":"'C2C'!E129","v":0},{"$f":"'C2C'!F129","v":4343000},{"$f":"'C2C'!G129","v":11739000},{"$f":"'C2C'!H129","v":30144115.75},-18405115.75,-0.61057076288595391,{"$f":"'C2C'!K129","v":46956000}]
["Waste management",null,{"$f":"'C2C'!C133","v":0},{"$f":"'C2C'!D133","v":101139780},{"$f":"'C2C'!E133","v":0},{"$f":"'C2C'!F133","v":6512000},{"$f":"'C2C'!G133","v":17240000},{"$f":"'C2C'!H133","v":25284945},-8044945,-0.31817134662543262,{"$f":"'C2C'!K133","v":103440000}]
["Other",null,{"$f":"'C2C'!C135","v":0},{"$f":"'C2C'!D135","v":5345438},{"$f":"'C2C'!E135","v":0},{"$f":"'C2C'!F135","v":484000},{"$f":"'C2C'!G135","v":1347000},{"$f":"'C2C'!H135","v":1336359.5},10640.5,7.9623035567899202E-3,{"$f":"'C2C'!K135","v":5388000}]
["Total Expenditure - Standard",3,{"$f":"C29+C33+C39+C43+C48","v":0},{"$f":"D29+D33+D39+D43+D48","v":2068672516},0,78774000,270842000,517168129,-246326129,-0.47629796808302549,{"$f":"K29+K33+K39+K43+K48","v":1117848000}]
["Surplus/ (Deficit) for the year",null,{"$f":"C26-C49","v":0},498619,0,56788000,355157000,124654.75,{"$f":"I26-I49","v":355032345.25},{"$f":"IF(I50=0,\"\",I50/H50)","v":2848.1252840345032},{"$f":"K26-K49","v":1303616000}]
[{"$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 standard classification must reconcile to Total Operating Revenue shown in the Financial Performance Statement"]
["3. Total Expenditure by standard classification must reconcile to total operating expenditure shown in 'Financial Performance Statement'"]
["4. All amounts must be classified under a standard classification (modified GFS). The GFS function 'Other' is only for Abbatoirs, Air Transport, 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":151,"n_cols":11,"rows_kept":151,"cut":false,"hidden":false,"merged":[[146,0,146,10],[0,0,0,10],[1,0,2,0],[1,1,2,1]]}
[{"$f":"muni& \" - \"&S71A& \" - \"&date","v":"FS184 Matjhabeng - Table C2 Monthly Budget Statement - Financial Performance (standard classification) - M03 September"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2014/15"},{"$f":"Head2","v":"Budget Year 2015/16"}]
[null,null,{"$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 - Standard"]
["Municipal governance and administration",null,{"$f":"C7+C10+C11","v":0},{"$f":"D7+D10+D11","v":792404519},0,32403000,338864000,198101129.75,{"$f":"G6-H6","v":140762870.25},{"$f":"IF(I6=0,\"\",I6/H6)","v":0.71056066377632554},1355456000]
["Executive and council",null,{"$f":"SUM(C8:C9)","v":0},{"$f":"SUM(D8:D9)","v":524153000},0,10139000,237274000,131038250,{"$f":"G7-H7","v":106235750},{"$f":"IF(I7=0,\"\",I7/H7)","v":0.81072320486575489},949096000]
["Mayor and Council",null,null,{"$f":"'C3C'!D6+'C3C'!D17+'C3C'!D28","v":406586000},null,{"$f":"'C3C'!F6+'C3C'!F17+'C3C'!F28","v":600000},{"$f":"'C3C'!G6+'C3C'!G17+'C3C'!G28","v":212248000},{"$f":"D8/12*3","v":101646500},110601500,1.0880994426763342,{"$f":"G8*12/3","v":848992000}]
["Municipal Manager",null,null,{"$f":"'C3C'!D39-'C3C'!D44","v":117567000},null,{"$f":"'C3C'!F39-'C3C'!F44","v":9539000},{"$f":"'C3C'!G39-'C3C'!G44","v":25026000},{"$f":"D9/12*3","v":29391750},-4365750,-0.14853657914210619,{"$f":"G9*12/3","v":100104000}]
["Budget and treasury office",null,null,{"$f":"'C3C'!D61-'C3C'!D67","v":268251519},null,{"$f":"'C3C'!F61-'C3C'!F67","v":22264000},{"$f":"'C3C'!G61-'C3C'!G67","v":101590000},{"$f":"D10/12*3","v":67062879.75},34527120.25,0.51484696718530043,406360000]
["Corporate services",null,{"$f":"SUM(C12:C15)","v":0},{"$f":"SUM(D12:D15)","v":0},0,0,0,0,0,"",0]
["Human Resources",null,null,{"$f":"'C3C'!D72","v":0},null,{"$f":"'C3C'!F72","v":0},{"$f":"'C3C'!G72","v":0},{"$f":"D12/12*3","v":0},0,"",{"$f":"G12*12/3","v":0}]
["Information Technology",null,null,{"$f":"'C3C'!D44","v":0},null,{"$f":"'C3C'!F44","v":0},{"$f":"'C3C'!G44","v":0},{"$f":"D13/12*3","v":0},0,"",0]
["Property Services",null,null,null,null,null,null,{"$f":"D14/12*3","v":0},0,"",0]
["Other Admin",null,null,{"$f":"'C3C'!D51","v":0},null,{"$f":"'C3C'!F51","v":0},{"$f":"'C3C'!G51","v":0},{"$f":"D15/12*3","v":0},0,"",0]
["Community and public safety",null,{"$f":"C17+C26+C27+C33+C34","v":0},{"$f":"D17+D26+D27+D33+D34","v":15503617},0,3081000,4775000,3875904.25,899095.75,0.23197057822055331,19100000]
["Community and social services",null,{"$f":"SUM(C18:C25)","v":0},{"$f":"SUM(D18:D25)","v":0},0,0,0,0,0,"",0]
["Libraries and Archives",null,null,{"$f":"'C3C'!D52","v":0},null,{"$f":"'C3C'!F52","v":0},{"$f":"'C3C'!G52","v":0},{"$f":"D18/12*3","v":0},0,"",{"$f":"G18*12/3","v":0}]
["Museums & Art Galleries etc",null,null,null,null,null,null,0,0,"",0]
["Community halls and Facilities",null,null,{"$f":"'C3C'!D53","v":0},null,{"$f":"'C3C'!F53","v":0},{"$f":"'C3C'!G53","v":0},0,0,"",0]
["Cemeteries & Crematoriums",null,null,null,null,null,null,0,0,"",0]
["Child Care",null,null,null,null,null,null,0,0,"",0]
["Aged Care",null,null,null,null,null,null,0,0,"",0]
["Other Community",null,null,{"$f":"'C3C'!D84","v":0},null,{"$f":"'C3C'!F84","v":0},{"$f":"'C3C'!G84","v":0},0,0,"",0]
["Other Social",null,null,null,null,null,null,0,0,"",0]
["Sport and recreation",null,null,{"$f":"'C3C'!D85","v":0},null,{"$f":"'C3C'!F85","v":0},{"$f":"'C3C'!G85","v":0},0,0,"",0]
["Public safety",null,{"$f":"SUM(C28:C32)","v":0},{"$f":"SUM(D28:D32)","v":4744531},0,208000,661000,1186132.75,-525132.75,-0.44272679428166872,2644000]
["Police",null,null,{"$f":"'C3C'!D95+'C3C'!D96","v":4744531},null,{"$f":"'C3C'!F95+'C3C'!F96","v":208000},{"$f":"'C3C'!G95+'C3C'!G96","v":661000},{"$f":"D28/12*3","v":1186132.75},-525132.75,-0.44272679428166872,{"$f":"G28*12/3","v":2644000}]
["Fire",null,null,{"$f":"'C3C'!D98","v":0},null,{"$f":"'C3C'!F98","v":0},{"$f":"'C3C'!G98","v":0},0,0,"",0]
["Civil Defence",null,null,{"$f":"'C3C'!D97","v":0},null,{"$f":"'C3C'!F97","v":0},{"$f":"'C3C'!G97","v":0},0,0,"",0]
["Street Lighting",null,null,{"$f":"'C3C'!D142","v":0},null,{"$f":"'C3C'!F142","v":0},{"$f":"'C3C'!G142","v":0},0,0,"",0]
["Other",null,null,{"$f":"'C3C'!D150","v":0},null,{"$f":"'C3C'!F150","v":0},{"$f":"'C3C'!G150","v":0},0,0,"",0]
["Housing",null,null,{"$f":"'C3C'!D161","v":10759086},null,{"$f":"'C3C'!F161","v":2873000},{"$f":"'C3C'!G161","v":4114000},2689771.5,1424228.5,0.52949795177768821,16456000]
["Health",null,{"$f":"SUM(C35:C37)","v":0},{"$f":"SUM(D35:D37)","v":0},0,0,0,0,0,"",0]
["Clinics",null,null,null,null,null,null,null,0,""]
["Ambulance",null,null,null,null,null,null,null,0,""]
["Other   ",null,null,null,null,null,null,null,0,""]
["Economic and environmental services",null,{"$f":"C39+C43+C49","v":0},{"$f":"D39+D43+D49","v":31751136},0,0,0,7937784,-7937784,-1,0]
["Planning and development",null,{"$f":"SUM(C40:C42)","v":0},{"$f":"SUM(D40:D42)","v":14643021},0,0,0,3660755.25,-3660755.25,-1,0]
["Economic Development/Planning ",null,null,{"$f":"'C3C'!D106","v":14643021},null,{"$f":"'C3C'!F106","v":0},{"$f":"'C3C'!G106","v":0},{"$f":"D40/12*3","v":3660755.25},-3660755.25,-1,{"$f":"G40*12/3","v":0}]
["Town Planning/Building enforcement ",null,null,null,null,null,null,null,0,""]
["Licensing & Regulation",null,null,null,null,null,null,null,0,""]
["Road transport",null,{"$f":"SUM(C44:C48)","v":0},{"$f":"SUM(D44:D48)","v":17108115},0,0,0,4277028.75,-4277028.75,-1,0]
["Roads",null,null,{"$f":"'C3C'!D122","v":17108115},null,{"$f":"'C3C'!F122","v":0},{"$f":"'C3C'!G122","v":0},{"$f":"D44/12*3","v":4277028.75},-4277028.75,-1,{"$f":"G44*12/3","v":0}]
["Public Buses",null,null,null,null,null,null,{"$f":"D45/12*3","v":0},0,""]
["Parking Garages",null,null,null,null,null,null,{"$f":"D46/12*3","v":0},0,""]
["Vehicle Licensing and Testing",null,null,null,null,null,null,{"$f":"D47/12*3","v":0},0,""]
["Other",null,null,{"$f":"'C3C'!D117+'C3C'!D118+'C3C'!D119+'C3C'!D120+'C3C'!D121","v":0},null,{"$f":"'C3C'!F117+'C3C'!F118+'C3C'!F119+'C3C'!F120+'C3C'!F121","v":0},{"$f":"'C3C'!G117+'C3C'!G118+'C3C'!G119+'C3C'!G120+'C3C'!G121","v":0},{"$f":"D48/12*3","v":0},0,""]
["Environmental protection",null,{"$f":"SUM(C50:C52)","v":0},{"$f":"SUM(D50:D52)","v":0},0,0,0,0,0,"",0]
["Pollution Control",null,null,null,null,null,null,null,0,""]
["Biodiversity & Landscape",null,null,null,null,null,null,null,0,""]
["Other",null,null,{"$f":"'C3C'!D87","v":0},null,{"$f":"'C3C'!F87","v":0},{"$f":"'C3C'!G87","v":0},{"$f":"D52/12*3","v":0},0,""]
["Trading services",null,{"$f":"C54+C57+C60+C64","v":0},{"$f":"D54+D57+D60+D64","v":1218976839},0,99211000,280029000,304744209.75,-24715209.75,-8.1101490887309627E-2,{"$f":"K54+K57+K60+K64","v":1037584000}]
["Electricity",null,{"$f":"SUM(C55:C56)","v":0},{"$f":"SUM(D55:D56)","v":748264548},0,53084000,152365000,187066137,-34701137,-0.18550197035393959,609460000]
["Electricity Distribution",null,null,{"$f":"'C3C'!D138-'C3C'!D142","v":748264548},null,{"$f":"'C3C'!F138-'C3C'!F142","v":53084000},{"$f":"'C3C'!G138-'C3C'!G142","v":152365000},{"$f":"D55/12*3","v":187066137},-34701137,-0.18550197035393959,{"$f":"G55*12/3","v":609460000}]
["Electricity Generation",null,null,null,null,null,null,null,0,""]
["Water",null,{"$f":"SUM(C58:C59)","v":0},{"$f":"SUM(D58:D59)","v":203889265},0,26392000,73367000,50972316.25,22394683.75,0.43934993340625361,293468000]
["Water Distribution",null,null,{"$f":"'C3C'!D128+'C3C'!D129+'C3C'!D130","v":203889265},null,{"$f":"'C3C'!F128+'C3C'!F129+'C3C'!F130","v":26392000},{"$f":"'C3C'!G128+'C3C'!G129+'C3C'!G130","v":73367000},{"$f":"D58/12*3","v":50972316.25},22394683.75,0.43934993340625361,{"$f":"G58*12/3","v":293468000}]
["Water Storage",null,null,null,null,null,null,{"$f":"D59/12*3","v":0},0,"",0]
["Waste water management",null,{"$f":"SUM(C61:C63)","v":0},{"$f":"SUM(D61:D63)","v":151663419},0,12219000,33664000,37915854.75,-4251854.75,-0.11213922982970601,134656000]
["Sewerage",null,null,{"$f":"'C3C'!D131+'C3C'!D132","v":151663419},null,{"$f":"'C3C'!F131+'C3C'!F132","v":12219000},{"$f":"'C3C'!G131+'C3C'!G132","v":33664000},{"$f":"D61/12*3","v":37915854.75},-4251854.75,-0.11213922982970601,{"$f":"G61*12/3","v":134656000}]
["Storm Water Management",null,null,null,null,null,null,null,0,""]
["Public Toilets",null,null,null,null,null,null,null,0,""]
["Waste management",null,{"$f":"SUM(C65)","v":0},{"$f":"SUM(D65)","v":115159607},0,7516000,20633000,28789901.75,-8156901.75,-0.28332509853042481,0]
["Solid Waste",null,null,{"$f":"'C3C'!D86","v":115159607},null,{"$f":"'C3C'!F86","v":7516000},{"$f":"'C3C'!G86","v":20633000},{"$f":"D65/12*3","v":28789901.75},-8156901.75,-0.28332509853042481]
["Other",null,{"$f":"SUM(C67:C71)","v":0},{"$f":"SUM(D67:D71)","v":10535024},0,867000,2331000,2633756,-302756,-0.11495218235857839,9324000]
["Air Transport",null,null,null,null,null,null,null,0,""]
["Abattoirs",null,null,null,null,null,null,null,0,""]
["Tourism",null,null,null,null,null,null,null,0,""]
["Forestry",null,null,null,null,null,null,null,0,""]
["Markets",null,null,{"$f":"'C3C'!D67","v":10535024},null,{"$f":"'C3C'!F67","v":867000},{"$f":"'C3C'!G67","v":2331000},{"$f":"D71/12*3","v":2633756},{"$f":"G71-H71","v":-302756},{"$f":"IF(I71=0,\"\",I71/H71)","v":-0.11495218235857839},{"$f":"G71*12/3","v":9324000}]
[{"$f":"\"Total \"&A5","v":"Total Revenue - Standard"},2,{"$f":"C6+C16+C38+C53+C66","v":0},2069171135,0,135562000,625999000,517292783.75,{"$f":"G72-H72","v":108706216.25},{"$f":"IF(I72=0,\"\",I72/H72)","v":0.21014446685677354},{"$f":"K6+K16+K38+K53+K66","v":2421464000}]
[]
["Expenditure - Standard"]
[{"$f":"A6","v":"Municipal governance and administration"},null,{"$f":"C76+C79+C80","v":0},276334673,0,24298000,71540000,69083668.25,{"$f":"G75-H75","v":2456331.75},{"$f":"IF(I75=0,\"\",I75/H75)","v":3.555589638221042E-2},286160000]
[{"$f":"A7","v":"Executive and council"},null,{"$f":"SUM(C77:C78)","v":0},142974437,0,13200000,33898000,35743609.25,-1845609.25,-5.1634663894497446E-2,135592000]
["Mayor and Council",null,null,{"$f":"'C3C'!D174+'C3C'!D185+'C3C'!D196","v":105292437},null,{"$f":"'C3C'!F174+'C3C'!F185+'C3C'!F196","v":9641000},{"$f":"'C3C'!G174+'C3C'!G185+'C3C'!G196","v":21613000},{"$f":"D77/12*3","v":26323109.25},-4710109.25,-0.17893438063362518,{"$f":"G77*12/3","v":86452000}]
["Municipal Manager",null,null,{"$f":"'C3C'!D207-'C3C'!D212","v":37682000},null,{"$f":"'C3C'!F207-'C3C'!F212","v":3559000},{"$f":"'C3C'!G207-'C3C'!G212","v":12285000},{"$f":"D78/12*3","v":9420500},2864500,0.30407090918741042,49140000]
["Budget and treasury office",null,null,{"$f":"'C3C'!D229-'C3C'!D235","v":63922738},null,{"$f":"'C3C'!F229-'C3C'!F235","v":5220000},{"$f":"'C3C'!G229-'C3C'!G235","v":22908000},{"$f":"D79/12*3","v":15980684.5},6927315.5,0.43348052456701713,91632000]
["Corporate services",null,{"$f":"SUM(C81:C84)","v":0},69437498,0,5878000,14734000,17359374.5,-2625374.5,-0.15123669922553948,58936000]
["Human Resources",null,null,{"$f":"'C3C'!D240","v":15261743},null,{"$f":"'C3C'!F240","v":1241000},{"$f":"'C3C'!G240","v":3212000},{"$f":"D81/12*3","v":3815435.75},-603435.75,-0.15815644386096661,{"$f":"G81*12/3","v":12848000}]
["Information Technology",null,null,{"$f":"'C3C'!D212","v":24155678},null,{"$f":"'C3C'!F212","v":533000},{"$f":"'C3C'!G212","v":2650000},{"$f":"D82/12*3","v":6038919.5},-3388919.5,-0.56117977727638202,10600000]
["Property Services",null,null,null,null,null,null,{"$f":"D83/12*3","v":0},0,"",0]
["Other Admin",null,null,{"$f":"'C3C'!D219","v":30020077},null,{"$f":"'C3C'!F219","v":4104000},{"$f":"'C3C'!G219","v":8872000},{"$f":"D84/12*3","v":7505019.25},1366980.75,0.18214220436543185,35488000]
["Community and public safety",null,{"$f":"C86+C95+C96+C102+C103","v":0},359204295,0,27795000,74618000,89801073.75,-15183073.75,-0.16907452345468196,298472000]
["Community and social services",null,{"$f":"SUM(C87:C94)","v":0},42187866,0,3123000,9075000,10546966.5,-1471966.5,-0.13956302032437479,36300000]
["Libraries and Archives",null,null,{"$f":"'C3C'!D220","v":16320906},null,{"$f":"'C3C'!F220","v":1324000},{"$f":"'C3C'!G220","v":3730000},{"$f":"D87/12*3","v":4080226.5},-350226.5,-8.5835063323077776E-2,{"$f":"G87*12/3","v":14920000}]
["Museums & Art Galleries etc",null,null,null,null,null,null,0,0,"",0]
["Community halls and Facilities",null,null,{"$f":"'C3C'!D221","v":13478728},null,{"$f":"'C3C'!F221","v":1309000},{"$f":"'C3C'!G221","v":3963000},3369682,593318,0.17607536853625949,15852000]
["Cemeteries & Crematoriums",null,null,null,null,null,null,0,0,"",0]
["Child Care",null,null,null,null,null,null,0,0,"",0]
["Aged Care",null,null,null,null,null,null,0,0,"",0]
["Other Community",null,null,{"$f":"'C3C'!D252","v":12388232},null,{"$f":"'C3C'!F252","v":490000},{"$f":"'C3C'!G252","v":1382000},3097058,-1715058,-0.55377006178121302,5528000]
["Other Social",null,null,null,null,null,null,0,0,"",0]
["Sport and recreation",null,null,{"$f":"'C3C'!D253","v":131385165},null,{"$f":"'C3C'!F253","v":8427000},{"$f":"'C3C'!G253","v":21626000},32846291.25,-11220291.25,-0.34159994395105414,86504000]
["Public safety",null,{"$f":"SUM(C97:C101)","v":0},162614466,0,14167000,35728000,40653616.5,-4925616.5,-0.1211605983443072,142912000]
["Police",null,null,{"$f":"'C3C'!D263+'C3C'!D264","v":57366839},null,{"$f":"'C3C'!F263+'C3C'!F264","v":4832000},{"$f":"'C3C'!G263+'C3C'!G264","v":12887000},{"$f":"D97/12*3","v":14341709.75},-1454709.75,-0.10143210086928443,{"$f":"G97*12/3","v":51548000}]
["Fire",null,null,{"$f":"'C3C'!D266","v":39064484},null,{"$f":"'C3C'!F266","v":2720000},{"$f":"'C3C'!G266","v":8913000},9766121,-853121,-8.7355153596806762E-2,35652000]
["Civil Defence",null,null,{"$f":"'C3C'!D265","v":46975269},null,{"$f":"'C3C'!F265","v":5487000},{"$f":"'C3C'!G265","v":11031000},11743817.25,-712817.25,-6.0697236241478471E-2,44124000]
["Street Lighting",null,null,{"$f":"'C3C'!D310","v":10871920},null,{"$f":"'C3C'!F310","v":432000},{"$f":"'C3C'!G310","v":910000},2717980,-1807980,-0.66519253268971812,3640000]
["Other",null,null,{"$f":"'C3C'!D318","v":8335954},null,{"$f":"'C3C'!F318","v":696000},{"$f":"'C3C'!G318","v":1987000},2083988.5,-96988.5,-4.6539844149811764E-2,7948000]
["Housing",null,null,{"$f":"'C3C'!D329","v":23016798},null,{"$f":"'C3C'!F329","v":2078000},{"$f":"'C3C'!G329","v":8189000},5754199.5,2434800.5,0.42313452983338518,32756000]
["Health",null,{"$f":"SUM(C104:C106)","v":0},0,0,0,0,0,0,"",0]
["Clinics",null,null,null,null,null,null,{"$f":"D104/12*3","v":0},0,"",{"$f":"G104*12/3","v":0}]
["Ambulance",null,null,null,null,null,null,{"$f":"D105/12*3","v":0},0,"",0]
["Other   ",null,null,null,null,null,null,{"$f":"D106/12*3","v":0},0,"",0]
["Economic and environmental services",null,{"$f":"C108+C112+C118","v":0},159103672,0,7048000,16397000,39775918,-23378918,-0.58776564251766605,65588000]
["Planning and development",null,{"$f":"SUM(C109:C111)","v":0},34187490,0,2102000,4115000,8546872.5,-4431872.5,-0.51853733631805088,16460000]
["Economic Development/Planning ",null,null,{"$f":"'C3C'!D274","v":34187490},null,{"$f":"'C3C'!F274","v":2102000},{"$f":"'C3C'!G274","v":4115000},{"$f":"D109/12*3","v":8546872.5},-4431872.5,-0.51853733631805088,{"$f":"G109*12/3","v":16460000}]
["Town Planning/Building enforcement ",null,null,null,null,null,null,{"$f":"D110/12*3","v":0},0,"",0]
["Licensing & Regulation",null,null,null,null,null,null,{"$f":"D111/12*3","v":0},0,"",0]
["Road transport",null,{"$f":"SUM(C113:C117)","v":0},124916182,0,4444000,11012000,31229045.5,-20217045.5,-0.64737955247463452,44048000]
["Roads",null,null,{"$f":"'C3C'!D290","v":102278797},null,{"$f":"'C3C'!F290","v":1629000},{"$f":"'C3C'!G290","v":4144000},{"$f":"D113/12*3","v":25569699.25},-21425699.25,-0.83793317396957656,{"$f":"G113*12/3","v":16576000}]
["Public Buses",null,null,null,null,null,null,{"$f":"D114/12*3","v":0},0,"",0]
["Parking Garages",null,null,null,null,null,null,{"$f":"D115/12*3","v":0},0,"",0]
["Vehicle Licensing and Testing",null,null,null,null,null,null,{"$f":"D116/12*3","v":0},0,"",0]
["Other",null,null,{"$f":"'C3C'!D285+'C3C'!D286+'C3C'!D287+'C3C'!D288+'C3C'!D289","v":22637385},null,{"$f":"'C3C'!F285+'C3C'!F286+'C3C'!F287+'C3C'!F288+'C3C'!F289","v":2815000},{"$f":"'C3C'!G285+'C3C'!G286+'C3C'!G287+'C3C'!G288+'C3C'!G289","v":6868000},{"$f":"D117/12*3","v":5659346.25},1208653.75,0.21356773319886552,27472000]
["Environmental protection",null,{"$f":"SUM(C119:C121)","v":0},0,0,502000,1270000,0,1270000,{"$error":"#DIV/0!"},5080000]
["Pollution Control",null,null,null,null,null,null,null,0,"",{"$f":"G119*12/3","v":0}]
["Biodiversity & Landscape",null,null,null,null,null,null,null,0,"",0]
["Other",null,null,{"$f":"'C3C'!D255","v":0},null,{"$f":"'C3C'!F255","v":502000},{"$f":"'C3C'!G255","v":1270000},{"$f":"D121/12*3","v":0},1270000,{"$error":"#DIV/0!"},5080000]
["Trading services",null,{"$f":"C123+C126+C129+C133","v":0},{"$f":"D123+D126+D129+D133","v":1268684438},0,19149000,106940000,317171109.5,-210231109.5,-0.66283183809337465,{"$f":"K123+K126+K129+K133","v":462240000}]
["Electricity",null,{"$f":"SUM(C124:C125)","v":0},572453401,0,3996000,54161000,143113350.25,-88952350.25,-0.62155172871442155,216644000]
["Electricity Distribution",null,null,{"$f":"'C3C'!D306-'C3C'!D310","v":572453401},null,{"$f":"'C3C'!F306-'C3C'!F310","v":3996000},{"$f":"'C3C'!G306-'C3C'!G310","v":54161000},{"$f":"D124/12*3","v":143113350.25},-88952350.25,-0.62155172871442155,{"$f":"G124*12/3","v":216644000}]
["Electricity Generation",null,null,null,null,null,null,null,0,"",0]
["Water",null,{"$f":"SUM(C127:C128)","v":0},474514794,0,4298000,23800000,118628698.5,-94828698.5,-0.79937401066572433,95200000]
["Water Distribution",null,null,{"$f":"'C3C'!D296+'C3C'!D297+'C3C'!D298","v":474514794},null,{"$f":"'C3C'!F296+'C3C'!F297+'C3C'!F298","v":4298000},{"$f":"'C3C'!G296+'C3C'!G297+'C3C'!G298","v":23800000},{"$f":"D127/12*3","v":118628698.5},-94828698.5,-0.79937401066572433,{"$f":"G127*12/3","v":95200000}]
["Water Storage",null,null,null,null,null,null,null,0,"",0]
["Waste water management",null,{"$f":"SUM(C130:C132)","v":0},120576463,0,4343000,11739000,30144115.75,-18405115.75,-0.61057076288595391,46956000]
["Sewerage",null,null,{"$f":"'C3C'!D299+'C3C'!D300","v":100278797},null,{"$f":"'C3C'!F299+'C3C'!F300","v":3313000},{"$f":"'C3C'!G299+'C3C'!G300","v":8622000},{"$f":"D130/12*3","v":25069699.25},-16447699.25,-0.65607884187122822,{"$f":"G130*12/3","v":34488000}]
["Storm Water Management",null,null,{"$f":"'C3C'!D291+'C3C'!D292","v":20297666},null,{"$f":"'C3C'!F291+'C3C'!F292","v":1030000},{"$f":"'C3C'!G291+'C3C'!G292","v":3117000},{"$f":"D131/12*3","v":5074416.5},-1957416.5,-0.38574218336236293,12468000]
["Public Toilets",null,null,null,null,null,null,null,0,"",0]
["Waste management",null,{"$f":"SUM(C134)","v":0},101139780,0,6512000,17240000,25284945,-8044945,-0.31817134662543262,103440000]
["Solid Waste",null,null,{"$f":"'C3C'!D254","v":101139780},null,{"$f":"'C3C'!F254","v":6512000},{"$f":"'C3C'!G254","v":17240000},{"$f":"D134/12*3","v":25284945},-8044945,-0.31817134662543262,{"$f":"G134*12/2","v":103440000}]
["Other",null,{"$f":"SUM(C136:C140)","v":0},5345438,0,484000,1347000,1336359.5,10640.5,7.9623035567899202E-3,5388000]
["Air Transport",null,null,null,null,null,null,null,0,"",{"$f":"G136*12/3","v":0}]
["Abattoirs",null,null,null,null,null,null,null,0,"",0]
["Tourism",null,null,null,null,null,null,null,0,"",0]
["Forestry",null,null,null,null,null,null,null,{"$f":"G139-H139","v":0},{"$f":"IF(I139=0,\"\",I139/H139)","v":""},0]
[{"$f":"A71","v":"Markets"},null,null,{"$f":"'C3C'!D235","v":5345438},null,{"$f":"'C3C'!F235","v":484000},{"$f":"'C3C'!G235","v":1347000},{"$f":"D140/12*3","v":1336359.5},{"$f":"G140-H140","v":10640.5},{"$f":"IF(I140=0,\"\",I140/H140)","v":7.9623035567899202E-3},5388000]
[{"$f":"\"Total \"&A74","v":"Total Expenditure - Standard"},3,{"$f":"C75+C85+C107+C122+C135","v":0},{"$f":"D75+D85+D107+D122+D135","v":2068672516},0,78774000,270842000,517168129,-246326129,{"$f":"IF(I141=0,\"\",I141/H141)","v":-0.47629796808302549},{"$f":"K75+K85+K107+K122+K135","v":1117848000}]
[{"$f":"result","v":"Surplus/ (Deficit) for the year"},null,{"$f":"C72-C141","v":0},498619,0,56788000,355157000,124654.75,{"$f":"G142-H142","v":355032345.25},{"$f":"IF(I142=0,\"\",I142/H142)","v":2848.1252840345032},1303616000]
[{"$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 Standard Classification must reconcile to total operating revenue shown in Financial Performance (revenue and expenditure)"]
["3. Total Expenditure by Standard Classification must reconcile to total operating expenditure shown in Financial Performance (revenue and expenditure)"]
["4. All amounts must be classified under a Standard (modified GFS) classification. The GFS function 'Other' is only for Abbatoirs, Air Transport, 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":"C72","v":0},0,0,0,0,0,0,null,0]
["check opexp balance",null,0,0,0,0,0,0,0,null,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]]}
[{"$f":"muni& \" - \"&S71C& \" - \"&date","v":"FS184 Matjhabeng - Table C3 Monthly Budget Statement - Financial Performance (revenue and expenditure by municipal vote) - M03 September"}]
[{"$f":"Vdesc","v":"Vote Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2014/15"},{"$f":"Head2","v":"Budget Year 2015/16"}]
[null,null,{"$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]
[{"$f":"'Org structure'!A2","v":"Vote 1 - COUNCIL GENERAL"},null,{"$f":"'C3C'!C6","v":0},{"$f":"'C3C'!D6","v":406586000},{"$f":"'C3C'!E6","v":0},{"$f":"'C3C'!F6","v":600000},{"$f":"'C3C'!G6","v":212248000},{"$f":"'C3C'!H6","v":101646500},{"$f":"G6-H6","v":110601500},{"$f":"IF(I6=0,\"\",I6/H6)","v":1.0880994426763342},{"$f":"'C3C'!K6","v":848992000}]
[{"$f":"'Org structure'!A3","v":"Vote 2 - OFFICE OF THE EXECUTIVE MAYOR"},null,{"$f":"'C3C'!C17","v":0},{"$f":"'C3C'!D17","v":0},{"$f":"'C3C'!E17","v":0},{"$f":"'C3C'!F17","v":0},{"$f":"'C3C'!G17","v":0},{"$f":"'C3C'!H17","v":0},{"$f":"G7-H7","v":0},{"$f":"IF(I7=0,\"\",I7/H7)","v":""},{"$f":"'C3C'!K17","v":0}]
[{"$f":"'Org structure'!A4","v":"Vote 3 - OFFICE OF THE SPEAKER"},null,{"$f":"'C3C'!C28","v":0},{"$f":"'C3C'!D28","v":0},{"$f":"'C3C'!E28","v":0},{"$f":"'C3C'!F28","v":0},{"$f":"'C3C'!G28","v":0},{"$f":"'C3C'!H28","v":0},0,"",{"$f":"'C3C'!K28","v":0}]
[{"$f":"'Org structure'!A5","v":"Vote 4 - OFFICE OF THE MUNICIPAL MANAGER"},null,{"$f":"'C3C'!C39","v":0},{"$f":"'C3C'!D39","v":117567000},{"$f":"'C3C'!E39","v":0},{"$f":"'C3C'!F39","v":9539000},{"$f":"'C3C'!G39","v":25026000},{"$f":"'C3C'!H39","v":29391750},-4365750,-0.14853657914210619,{"$f":"'C3C'!K39","v":100104000}]
[{"$f":"'Org structure'!A6","v":"Vote 5 - CORPORATE SUPPORT SERVICES"},null,{"$f":"'C3C'!C50","v":0},{"$f":"'C3C'!D50","v":0},{"$f":"'C3C'!E50","v":0},{"$f":"'C3C'!F50","v":0},{"$f":"'C3C'!G50","v":0},{"$f":"'C3C'!H50","v":0},0,"",{"$f":"'C3C'!K50","v":0}]
[{"$f":"'Org structure'!A7","v":"Vote 6 - FINANCE"},null,{"$f":"'C3C'!C61","v":0},{"$f":"'C3C'!D61","v":278786543},{"$f":"'C3C'!E61","v":0},{"$f":"'C3C'!F61","v":23131000},{"$f":"'C3C'!G61","v":103921000},{"$f":"'C3C'!H61","v":69696635.75},34224364.25,0.49104757900742718,{"$f":"'C3C'!K61","v":415684000}]
[{"$f":"'Org structure'!A8","v":"Vote 7 - HUMAN RESOURCES"},null,{"$f":"'C3C'!C72","v":0},{"$f":"'C3C'!D72","v":0},{"$f":"'C3C'!E72","v":0},{"$f":"'C3C'!F72","v":0},{"$f":"'C3C'!G72","v":0},{"$f":"'C3C'!H72","v":0},0,"",{"$f":"'C3C'!K72","v":0}]
[{"$f":"'Org structure'!A9","v":"Vote 8 - COMMUNITY SERVICES"},null,{"$f":"'C3C'!C83","v":0},{"$f":"'C3C'!D83","v":115159607},{"$f":"'C3C'!E83","v":0},{"$f":"'C3C'!F83","v":7516000},{"$f":"'C3C'!G83","v":20633000},{"$f":"'C3C'!H83","v":28789901.75},-8156901.75,-0.28332509853042481,{"$f":"'C3C'!K83","v":82532000}]
[{"$f":"'Org structure'!A10","v":"Vote 9 - PUBLIC SAFETY AND TRANSPORT"},null,{"$f":"'C3C'!C94","v":0},{"$f":"'C3C'!D94","v":4744531},{"$f":"'C3C'!E94","v":0},{"$f":"'C3C'!F94","v":208000},{"$f":"'C3C'!G94","v":661000},{"$f":"'C3C'!H94","v":1186132.75},-525132.75,-0.44272679428166872,{"$f":"'C3C'!K94","v":2644000}]
[{"$f":"'Org structure'!A11","v":"Vote 10 - ECONOMIC DEVELOPMENT"},null,{"$f":"'C3C'!C105","v":0},{"$f":"'C3C'!D105","v":14643021},{"$f":"'C3C'!E105","v":0},{"$f":"'C3C'!F105","v":0},{"$f":"'C3C'!G105","v":0},{"$f":"'C3C'!H105","v":3660755.25},-3660755.25,-1,{"$f":"'C3C'!K105","v":0}]
[{"$f":"'Org structure'!A12","v":"Vote 11 - ENGINEERING SERVICES"},null,{"$f":"'C3C'!C116","v":0},{"$f":"'C3C'!D116","v":17108115},{"$f":"'C3C'!E116","v":0},{"$f":"'C3C'!F116","v":0},{"$f":"'C3C'!G116","v":0},{"$f":"'C3C'!H116","v":4277028.75},-4277028.75,-1,{"$f":"'C3C'!K116","v":0}]
[{"$f":"'Org structure'!A13","v":"Vote 12 - WATER"},null,{"$f":"'C3C'!C127","v":0},{"$f":"'C3C'!D127","v":355552684},{"$f":"'C3C'!E127","v":0},{"$f":"'C3C'!F127","v":38611000},{"$f":"'C3C'!G127","v":107031000},{"$f":"'C3C'!H127","v":88888171},18142829,0.20410847468106863,{"$f":"'C3C'!K127","v":428124000}]
[{"$f":"'Org structure'!A14","v":"Vote 13 - ELECTRICITY"},null,{"$f":"'C3C'!C138","v":0},{"$f":"'C3C'!D138","v":748264548},{"$f":"'C3C'!E138","v":0},{"$f":"'C3C'!F138","v":53084000},{"$f":"'C3C'!G138","v":152365000},{"$f":"'C3C'!H138","v":187066137},-34701137,-0.18550197035393959,{"$f":"'C3C'!K138","v":609460000}]
[{"$f":"'Org structure'!A15","v":"Vote 14 - MECHANICAL WORKSHOP"},null,{"$f":"'C3C'!C149","v":0},{"$f":"'C3C'!D149","v":0},{"$f":"'C3C'!E149","v":0},{"$f":"'C3C'!F149","v":0},{"$f":"'C3C'!G149","v":0},{"$f":"'C3C'!H149","v":0},0,"",{"$f":"'C3C'!K149","v":0}]
[{"$f":"'Org structure'!A16","v":"Vote 15 - HOUSING SERVICES"},null,{"$f":"'C3C'!C160","v":0},{"$f":"'C3C'!D160","v":10759086},{"$f":"'C3C'!E160","v":0},{"$f":"'C3C'!F160","v":2873000},{"$f":"'C3C'!G160","v":4114000},{"$f":"'C3C'!H160","v":2689771.5},1424228.5,0.52949795177768821,{"$f":"'C3C'!K160","v":16456000}]
["Total Revenue by Vote",2,{"$f":"SUM(C6:C20)","v":0},{"$f":"SUM(D6:D20)","v":2069171135},0,135562000,625999000,517292783.75,108706216.25,0.21014446685677354,{"$f":"SUM(K6:K20)","v":2503996000}]
[]
["Expenditure by Vote",1]
[{"$f":"'Org structure'!A2","v":"Vote 1 - COUNCIL GENERAL"},null,{"$f":"'C3C'!C174","v":0},{"$f":"'C3C'!D174","v":61938606},{"$f":"'C3C'!E174","v":0},{"$f":"'C3C'!F174","v":3695000},{"$f":"'C3C'!G174","v":9507000},{"$f":"'C3C'!H174","v":15484651.5},{"$f":"G24-H24","v":-5977651.5},{"$f":"IF(I24=0,\"\",I24/H24)","v":-0.38603719948104742},{"$f":"'C3C'!K174","v":38028000}]
[{"$f":"'Org structure'!A3","v":"Vote 2 - OFFICE OF THE EXECUTIVE MAYOR"},null,{"$f":"'C3C'!C185","v":0},{"$f":"'C3C'!D185","v":20142109},{"$f":"'C3C'!E185","v":0},{"$f":"'C3C'!F185","v":2802000},{"$f":"'C3C'!G185","v":4170000},{"$f":"'C3C'!H185","v":5035527.25},-865527.25,-0.1718841358668052,{"$f":"'C3C'!K185","v":16680000}]
[{"$f":"'Org structure'!A4","v":"Vote 3 - OFFICE OF THE SPEAKER"},null,{"$f":"'C3C'!C196","v":0},{"$f":"'C3C'!D196","v":23211722},{"$f":"'C3C'!E196","v":0},{"$f":"'C3C'!F196","v":3144000},{"$f":"'C3C'!G196","v":7936000},{"$f":"'C3C'!H196","v":5802930.5},2133069.5,0.3675848780198212,{"$f":"'C3C'!K196","v":31744000}]
[{"$f":"'Org structure'!A5","v":"Vote 4 - OFFICE OF THE MUNICIPAL MANAGER"},null,{"$f":"'C3C'!C207","v":0},{"$f":"'C3C'!D207","v":61837678},{"$f":"'C3C'!E207","v":0},{"$f":"'C3C'!F207","v":4092000},{"$f":"'C3C'!G207","v":14935000},{"$f":"'C3C'!H207","v":15459419.5},-524419.5,-3.3922328066716863E-2,{"$f":"'C3C'!K207","v":29156000}]
[{"$f":"'Org structure'!A6","v":"Vote 5 - CORPORATE SUPPORT SERVICES"},null,{"$f":"'C3C'!C218","v":0},{"$f":"'C3C'!D218","v":59819711},{"$f":"'C3C'!E218","v":0},{"$f":"'C3C'!F218","v":6737000},{"$f":"'C3C'!G218","v":16565000},{"$f":"'C3C'!H218","v":14954927.75},1610072.25,0.10766165353089051,{"$f":"'C3C'!K218","v":66260000}]
[{"$f":"'Org structure'!A7","v":"Vote 6 - FINANCE"},null,{"$f":"'C3C'!C229","v":0},{"$f":"'C3C'!D229","v":69268176},{"$f":"'C3C'!E229","v":0},{"$f":"'C3C'!F229","v":5704000},{"$f":"'C3C'!G229","v":24255000},{"$f":"'C3C'!H229","v":17317044},6937956,0.40064320446376411,{"$f":"'C3C'!K229","v":97020000}]
[{"$f":"'Org structure'!A8","v":"Vote 7 - HUMAN RESOURCES"},null,{"$f":"'C3C'!C240","v":0},{"$f":"'C3C'!D240","v":15261743},{"$f":"'C3C'!E240","v":0},{"$f":"'C3C'!F240","v":1241000},{"$f":"'C3C'!G240","v":3212000},{"$f":"'C3C'!H240","v":3815435.75},-603435.75,{"$f":"IF(I30=0,\"\",I30/H30)","v":-0.15815644386096661},{"$f":"'C3C'!K240","v":12848000}]
[{"$f":"'Org structure'!A9","v":"Vote 8 - COMMUNITY SERVICES"},null,{"$f":"'C3C'!C251","v":0},{"$f":"'C3C'!D251","v":244913177},{"$f":"'C3C'!E251","v":0},{"$f":"'C3C'!F251","v":15931000},{"$f":"'C3C'!G251","v":41518000},{"$f":"'C3C'!H251","v":61228294.25},-19710294.25,-0.32191480248529053,{"$f":"'C3C'!K251","v":166072000}]
[{"$f":"'Org structure'!A10","v":"Vote 9 - PUBLIC SAFETY AND TRANSPORT"},null,{"$f":"'C3C'!C262","v":0},{"$f":"'C3C'!D262","v":143406592},{"$f":"'C3C'!E262","v":0},{"$f":"'C3C'!F262","v":13039000},{"$f":"'C3C'!G262","v":32831000},{"$f":"'C3C'!H262","v":35851648},-3020648,-8.4254090634829401E-2,{"$f":"'C3C'!K262","v":131324000}]
[{"$f":"'Org structure'!A11","v":"Vote 10 - ECONOMIC DEVELOPMENT"},null,{"$f":"'C3C'!C273","v":0},{"$f":"'C3C'!D273","v":34187490},{"$f":"'C3C'!E273","v":0},{"$f":"'C3C'!F273","v":2102000},{"$f":"'C3C'!G273","v":4115000},{"$f":"'C3C'!H273","v":8546872.5},-4431872.5,{"$f":"IF(I33=0,\"\",I33/H33)","v":-0.51853733631805088},{"$f":"'C3C'!K273","v":16460000}]
[{"$f":"'Org structure'!A12","v":"Vote 11 - ENGINEERING SERVICES"},null,{"$f":"'C3C'!C284","v":0},{"$f":"'C3C'!D284","v":145213848},{"$f":"'C3C'!E284","v":0},{"$f":"'C3C'!F284","v":5474000},{"$f":"'C3C'!G284","v":14129000},{"$f":"'C3C'!H284","v":36303462},-22174462,{"$f":"IF(I34=0,\"\",I34/H34)","v":-0.61080846779847053},{"$f":"'C3C'!K284","v":56516000}]
[{"$f":"'Org structure'!A13","v":"Vote 12 - WATER"},null,{"$f":"'C3C'!C295","v":0},{"$f":"'C3C'!D295","v":574793591},{"$f":"'C3C'!E295","v":0},{"$f":"'C3C'!F295","v":7611000},{"$f":"'C3C'!G295","v":32422000},{"$f":"'C3C'!H295","v":143698397.75},-111276397.75,{"$f":"IF(I35=0,\"\",I35/H35)","v":-0.77437465895474811},{"$f":"'C3C'!K295","v":129688000}]
[{"$f":"'Org structure'!A14","v":"Vote 13 - ELECTRICITY"},null,{"$f":"'C3C'!C306","v":0},{"$f":"'C3C'!D306","v":583325321},{"$f":"'C3C'!E306","v":0},{"$f":"'C3C'!F306","v":4428000},{"$f":"'C3C'!G306","v":55071000},{"$f":"'C3C'!H306","v":145831330.25},-90760330.25,{"$f":"IF(I36=0,\"\",I36/H36)","v":-0.62236509873707335},{"$f":"'C3C'!K306","v":220284000}]
[{"$f":"'Org structure'!A15","v":"Vote 14 - MECHANICAL WORKSHOP"},null,{"$f":"'C3C'!C317","v":0},{"$f":"'C3C'!D317","v":8335954},{"$f":"'C3C'!E317","v":0},{"$f":"'C3C'!F317","v":696000},{"$f":"'C3C'!G317","v":1987000},{"$f":"'C3C'!H317","v":2083988.5},-96988.5,{"$f":"IF(I37=0,\"\",I37/H37)","v":-4.6539844149811764E-2},{"$f":"'C3C'!K317","v":7948000}]
[{"$f":"'Org structure'!A16","v":"Vote 15 - HOUSING SERVICES"},null,{"$f":"'C3C'!C328","v":0},{"$f":"'C3C'!D328","v":23016798},{"$f":"'C3C'!E328","v":0},{"$f":"'C3C'!F328","v":2078000},{"$f":"'C3C'!G328","v":8189000},{"$f":"'C3C'!H328","v":5754199.5},2434800.5,0.42313452983338518,{"$f":"'C3C'!K328","v":32756000}]
["Total Expenditure by Vote",2,{"$f":"SUM(C24:C38)","v":0},{"$f":"SUM(D24:D38)","v":2068672516},0,78774000,270842000,517168129,-246326129,{"$f":"IF(I39=0,\"\",I39/H39)","v":-0.47629796808302549},{"$f":"SUM(K24:K38)","v":1052784000}]
[{"$f":"result","v":"Surplus/ (Deficit) for the year"},2,{"$f":"C21-C39","v":0},498619,0,56788000,355157000,124654.75,{"$f":"I21-I39","v":355032345.25},{"$f":"IF(I40=0,\"\",I40/H40)","v":2848.1252840345032},{"$f":"K21-K39","v":1451212000}]
[{"$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":348,"n_cols":23,"rows_kept":348,"cut":false,"hidden":false,"merged":[[1,11,1,22],[1,3,1,10]]}
[{"$f":"muni& \" - \"&S71C& \" - \"&\"A\"& \" - \"&date","v":"FS184 Matjhabeng - Table C3 Monthly Budget Statement - Financial Performance (revenue and expenditure by municipal vote) - A - M03 September"}]
[{"$f":"Vdesc","v":"Vote Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2014/15"},{"$f":"Head2","v":"Budget Year 2015/16"},null,null,null,null,null,null,null,{"$f":"Head4","v":{"$error":"#REF!"}}]
["R thousand",null,{"$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]
[{"$f":"'Org structure'!A2","v":"Vote 1 - COUNCIL GENERAL"},null,{"$f":"SUM(C7:C16)","v":0},{"$f":"SUM(D7:D16)","v":406586000},0,600000,212248000,101646500,{"$f":"G6-H6","v":110601500},{"$f":"IF(I6=0,\"\",I6/H6)","v":1.0880994426763342},848992000]
[{"$f":"'Org structure'!E3","v":"1.1 - Council"},null,null,406586000,null,600000,{"$f":"F7+211219000+429000","v":212248000},{"$f":"D7/12*3","v":101646500},110601500,1.0880994426763342,{"$f":"G7*12/3","v":848992000}]
[{"$f":"'Org structure'!E4","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E5","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E6","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E7","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E8","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E9","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E10","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E11","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E12","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A3","v":"Vote 2 - OFFICE OF THE EXECUTIVE MAYOR"},null,{"$f":"SUM(C18:C27)","v":0},{"$f":"SUM(D18:D27)","v":0},0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E14","v":"2.1 - Executive Mayor"},null,null,null,null,null,{"$f":"F18","v":0},{"$f":"D18/12*3","v":0},0,"",{"$f":"G18*12/3","v":0}]
[{"$f":"'Org structure'!E15","v":"2.2 - Mayoral Committee"},null,null,null,null,null,0,{"$f":"D19/12*3","v":0},0,"",{"$f":"G19*12/3","v":0}]
[{"$f":"'Org structure'!E16","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E17","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E18","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E19","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E20","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E21","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E22","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E23","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A4","v":"Vote 3 - OFFICE OF THE SPEAKER"},null,{"$f":"SUM(C29:C38)","v":0},0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E25","v":"3.1 - Speaker"},null,null,null,null,null,{"$f":"F29","v":0},{"$f":"D29/12*3","v":0},0,"",{"$f":"G29*12/3","v":0}]
[{"$f":"'Org structure'!E26","v":"3.2 - Political Appointments"},null,null,null,null,null,0,{"$f":"D30/12*3","v":0},0,"",{"$f":"G30*12/3","v":0}]
[{"$f":"'Org structure'!E27","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E28","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E29","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E30","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E31","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E32","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E33","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E34","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A5","v":"Vote 4 - OFFICE OF THE MUNICIPAL MANAGER"},null,{"$f":"SUM(C40:C49)","v":0},117567000,0,9539000,25026000,29391750,-4365750,-0.14853657914210619,100104000]
[{"$f":"'Org structure'!E36","v":"4.1 - Municipal Manager"},null,null,117567000,null,9539000,{"$f":"F40+8338000+7149000","v":25026000},{"$f":"D40/12*3","v":29391750},-4365750,-0.14853657914210619,{"$f":"G40*12/3","v":100104000}]
[{"$f":"'Org structure'!E37","v":"4.2 - IDP"},null,null,null,null,null,{"$f":"F41","v":0},0,0,"",0]
[{"$f":"'Org structure'!E38","v":"4.3 - Internal Audit"},null,null,null,null,null,0,0,0,"",0]
[{"$f":"'Org structure'!E39","v":"4.4 - Organisation & Workstudy"},null,null,null,null,null,0,0,0,"",0]
[{"$f":"'Org structure'!E40","v":"4.5 - IT"},null,null,null,null,null,0,0,0,"",0]
[{"$f":"'Org structure'!E41","v":"4.6 - Legal Services"},null,null,null,null,null,0,0,0,"",0]
[{"$f":"'Org structure'!E42","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E43","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E44","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E45","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A6","v":"Vote 5 - CORPORATE SUPPORT SERVICES"},null,{"$f":"SUM(C51:C60)","v":0},{"$f":"SUM(D51:D60)","v":0},0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E47","v":"5.1 - Corporate Services Admin"},null,null,null,null,null,{"$f":"F51","v":0},{"$f":"D51/12*3","v":0},0,"",{"$f":"G51*12/3","v":0}]
[{"$f":"'Org structure'!E48","v":"5.2 - Libraries"},null,null,null,null,null,0,{"$f":"D52/12*3","v":0},0,"",{"$f":"G52*12/3","v":0}]
[{"$f":"'Org structure'!E49","v":"5.3 - Halls & Offices"},null,null,null,null,null,0,{"$f":"D53/12*3","v":0},0,"",{"$f":"G53*12/3","v":0}]
[{"$f":"'Org structure'!E50","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E51","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E52","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E53","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E54","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E55","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E56","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A7","v":"Vote 6 - FINANCE"},null,{"$f":"SUM(C62:C71)","v":0},{"$f":"SUM(D62:D71)","v":278786543},0,23131000,103921000,69696635.75,34224364.25,0.49104757900742718,415684000]
[{"$f":"'Org structure'!E58","v":"6.1 - Administration"},null,null,null,null,null,{"$f":"F62","v":0},{"$f":"D62/12*3","v":0},0,"",{"$f":"G62*12/3","v":0}]
[{"$f":"'Org structure'!E59","v":"6.2 - Expenditure"},null,null,null,null,null,0,0,0,"",0]
[{"$f":"'Org structure'!E60","v":"6.3 - Budget Control & Salaries"},null,null,null,null,null,0,0,0,"",0]
[{"$f":"'Org structure'!E61","v":"6.4 - Stores"},null,null,null,null,null,0,0,0,"",0]
[{"$f":"'Org structure'!E62","v":"6.6 - Revenue"},null,null,268251519,null,22264000,{"$f":"F66+56865000+22461000","v":101590000},67062879.75,34527120.25,0.51484696718530043,406360000]
[{"$f":"'Org structure'!E63","v":"6.7 - Fresh Produce Market"},null,null,10535024,null,867000,{"$f":"F67+730000+734000","v":2331000},2633756,-302756,-0.11495218235857839,9324000]
[{"$f":"'Org structure'!E64","v":"6.8 - Valuation"},null,null,null,null,null,0,0,0,"",0]
[{"$f":"'Org structure'!E65","v":"6.8 - Credit Contol"},null,null,null,null,null,0,0,0,"",0]
[{"$f":"'Org structure'!E66","v":0},null,null,null,null,null,null,null,{"$f":"G70-H70","v":0},{"$f":"IF(I70=0,\"\",I70/H70)","v":""}]
[{"$f":"'Org structure'!E67","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A8","v":"Vote 7 - HUMAN RESOURCES"},null,{"$f":"SUM(C73:C82)","v":0},0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E69","v":"7.1 - Administration"},null,null,null,null,null,{"$f":"F73","v":0},{"$f":"D73/12*3","v":0},0,"",{"$f":"G73*12/3","v":0}]
[{"$f":"'Org structure'!E70","v":"7.2 - Training"},null,null,null,null,null,0,{"$f":"D74/12*3","v":0},0,"",{"$f":"G74*12/3","v":0}]
[{"$f":"'Org structure'!E71","v":"7.3 - Health and Safety"},null,null,null,null,null,0,{"$f":"D75/12*3","v":0},0,"",{"$f":"G75*12/3","v":0}]
[{"$f":"'Org structure'!E72","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E73","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E74","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E75","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E76","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E77","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E78","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A9","v":"Vote 8 - COMMUNITY SERVICES"},null,{"$f":"SUM(C84:C93)","v":0},{"$f":"SUM(D84:D93)","v":115159607},0,7516000,20633000,28789901.75,-8156901.75,-0.28332509853042481,82532000]
[{"$f":"'Org structure'!E80","v":"8.1 - Community Services Admin"},null,null,null,null,null,{"$f":"F84","v":0},{"$f":"D84/12*3","v":0},0,"",{"$f":"G84*12/3","v":0}]
[{"$f":"'Org structure'!E81","v":"8.2 - Parks and Recreation"},null,null,null,null,null,0,{"$f":"D85/12*3","v":0},0,"",{"$f":"G85*12/3","v":0}]
[{"$f":"'Org structure'!E82","v":"8.3 - Refuse"},null,null,115159607,null,7516000,{"$f":"F86+5603000+7514000","v":20633000},{"$f":"D86/12*3","v":28789901.75},-8156901.75,-0.28332509853042481,{"$f":"G86*12/3","v":82532000}]
[{"$f":"'Org structure'!E83","v":"8.4 - Enviromental Protection"},null,null,null,null,null,0,{"$f":"D87/12*3","v":0},0,"",{"$f":"G87*12/3","v":0}]
[{"$f":"'Org structure'!E84","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E85","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E86","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E87","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E88","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E89","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A10","v":"Vote 9 - PUBLIC SAFETY AND TRANSPORT"},null,{"$f":"SUM(C95:C104)","v":0},{"$f":"SUM(D95:D104)","v":4744531},0,208000,661000,1186132.75,-525132.75,-0.44272679428166872,2644000]
[{"$f":"'Org structure'!E91","v":"9.1 - Traffic"},null,null,4744531,null,208000,{"$f":"F95+183000+270000","v":661000},{"$f":"D95/12*3","v":1186132.75},-525132.75,-0.44272679428166872,{"$f":"G95*12/3","v":2644000}]
[{"$f":"'Org structure'!E92","v":"9.2 - Disaster Management"},null,null,null,null,null,{"$f":"F96","v":0},{"$f":"D96/12*3","v":0},0,"",{"$f":"G96*12/3","v":0}]
[{"$f":"'Org structure'!E93","v":"9.3 - Security"},null,null,null,null,null,0,{"$f":"D97/12*3","v":0},0,"",{"$f":"G97*12/3","v":0}]
[{"$f":"'Org structure'!E94","v":"9.4 - Fire Services"},null,null,null,null,null,0,{"$f":"D98/12*3","v":0},0,"",{"$f":"G98*12/3","v":0}]
[{"$f":"'Org structure'!E95","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E96","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E97","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E98","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E99","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E100","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A11","v":"Vote 10 - ECONOMIC DEVELOPMENT"},null,{"$f":"SUM(C106:C115)","v":0},{"$f":"SUM(D106:D115)","v":14643021},0,0,0,3660755.25,-3660755.25,-1,0]
[{"$f":"'Org structure'!E102","v":"10.1 - Economic Development"},null,null,14643021,null,null,{"$f":"F106","v":0},{"$f":"D106/12*3","v":3660755.25},-3660755.25,-1,{"$f":"G106*12/3","v":0}]
[{"$f":"'Org structure'!E103","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E104","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E105","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E106","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E107","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E108","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E109","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E110","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E111","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A12","v":"Vote 11 - ENGINEERING SERVICES"},null,{"$f":"SUM(C117:C126)","v":0},{"$f":"SUM(D117:D126)","v":17108115},0,0,0,4277028.75,-4277028.75,-1,0]
[{"$f":"'Org structure'!E113","v":"11.1 - Building"},null,null,null,null,null,{"$f":"F117","v":0},{"$f":"D117/12*3","v":0},0,"",{"$f":"G117*12/3","v":0}]
[{"$f":"'Org structure'!E114","v":"11.2 - Engineering Administration"},null,null,null,null,null,0,0,0,"",0]
[{"$f":"'Org structure'!E115","v":"11.3 - Engineering Planning"},null,null,null,null,null,0,0,0,"",0]
[{"$f":"'Org structure'!E116","v":"11.4 - Engineering Surveying"},null,null,null,null,null,0,0,0,"",0]
[{"$f":"'Org structure'!E117","v":"11.5 - Eng- Intern Serv Building Shop"},null,null,null,null,null,0,0,0,"",0]
[{"$f":"'Org structure'!E118","v":"11.6 - Roads"},null,null,17108115,null,null,0,4277028.75,-4277028.75,-1,0]
[{"$f":"'Org structure'!E119","v":"11.7 - Storm Water"},null,null,null,null,null,0,0,0,"",0]
[{"$f":"'Org structure'!E120","v":"11.8 - Eng - Roads/ Storm Water"},null,null,null,null,null,0,0,0,"",0]
[{"$f":"'Org structure'!E121","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E122","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A13","v":"Vote 12 - WATER"},null,{"$f":"SUM(C128:C137)","v":0},{"$f":"SUM(D128:D137)","v":355552684},0,38611000,107031000,88888171,18142829,0.20410847468106863,428124000]
[{"$f":"'Org structure'!E124","v":"12.1 - Eng-Admin: Water and Sewerage"},null,null,null,null,null,{"$f":"F128","v":0},{"$f":"D128/12*3","v":0},0,"",{"$f":"G128*12/3","v":0}]
[{"$f":"'Org structure'!E125","v":"12.2 - Eng-Admin: Water Supply"},null,null,203889265,null,26392000,{"$f":"F129+21132000+25843000","v":73367000},{"$f":"D129/12*3","v":50972316.25},22394683.75,0.43934993340625361,{"$f":"G129*12/3","v":293468000}]
[{"$f":"'Org structure'!E126","v":"12.3 - Water Workshop"},null,null,null,null,null,0,{"$f":"D130/12*3","v":0},0,"",{"$f":"G130*12/3","v":0}]
[{"$f":"'Org structure'!E127","v":"12.4 - Sewerage Network"},null,null,151663419,null,12219000,{"$f":"F131+9227000+12218000","v":33664000},{"$f":"D131/12*3","v":37915854.75},-4251854.75,-0.11213922982970601,{"$f":"G131*12/3","v":134656000}]
[{"$f":"'Org structure'!E128","v":"12.5 - Purifying Works"},null,null,null,null,null,0,{"$f":"D132/12*3","v":0},0,"",{"$f":"G132*12/3","v":0}]
[{"$f":"'Org structure'!E129","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E130","v":0},null,null,null,null,null,null,null,{"$f":"G134-H134","v":0},{"$f":"IF(I134=0,\"\",I134/H134)","v":""}]
[{"$f":"'Org structure'!E131","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E132","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E133","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A14","v":"Vote 13 - ELECTRICITY"},null,{"$f":"SUM(C139:C148)","v":0},{"$f":"SUM(D139:D148)","v":748264548},0,53084000,152365000,187066137,-34701137,-0.18550197035393959,609460000]
[{"$f":"'Org structure'!E135","v":"13.1 - Elec and Mec Eng Admin"},null,null,null,null,null,{"$f":"F139","v":0},{"$f":"D139/12*3","v":0},0,"",{"$f":"G139*12/3","v":0}]
[{"$f":"'Org structure'!E136","v":"13.2 - Distribution"},null,null,748264548,null,53084000,{"$f":"F140+34381000+64900000","v":152365000},187066137,-34701137,-0.18550197035393959,609460000]
[{"$f":"'Org structure'!E137","v":"13.3 - Distribution 132kVA"},null,null,null,null,null,0,0,0,"",0]
[{"$f":"'Org structure'!E138","v":"13.4 - Streetlights"},null,null,null,null,null,0,0,0,"",0]
[{"$f":"'Org structure'!E139","v":"13.5 - Electrical Workshop"},null,null,null,null,null,0,0,0,"",0]
[{"$f":"'Org structure'!E140","v":"13.6 - Revenue Protection"},null,null,null,null,null,0,0,0,"",0]
[{"$f":"'Org structure'!E141","v":"13.7 - Eng - Plant"},null,null,null,null,null,0,0,0,"",0]
[{"$f":"'Org structure'!E142","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E143","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E144","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A15","v":"Vote 14 - MECHANICAL WORKSHOP"},null,{"$f":"SUM(C150:C159)","v":0},{"$f":"SUM(D150:D159)","v":0},0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E146","v":"14.1 - Mechanical workshop"},null,null,null,null,null,{"$f":"F150","v":0},{"$f":"D150/12*3","v":0},0,"",{"$f":"G150*12/3","v":0}]
[{"$f":"'Org structure'!E147","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E148","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E149","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E150","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E151","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E152","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E153","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E154","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E155","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A16","v":"Vote 15 - HOUSING SERVICES"},null,{"$f":"SUM(C161:C170)","v":0},{"$f":"SUM(D161:D170)","v":10759086},0,2873000,4114000,2689771.5,1424228.5,0.52949795177768821,16456000]
[{"$f":"'Org structure'!E157","v":"15.1 - Housing services"},null,null,10759086,null,2873000,{"$f":"F161+3000+1238000","v":4114000},{"$f":"D161/12*3","v":2689771.5},1424228.5,0.52949795177768821,{"$f":"G161*12/3","v":16456000}]
[{"$f":"'Org structure'!E158","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E159","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E160","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E161","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E162","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E163","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E164","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E165","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E166","v":0},null,null,null,null,null,null,null,0,"",null,{"$f":"SUM(L78:L81)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Total Revenue by Vote",2,{"$f":"C6+C17+C28+C39+C50+C61+C72+C83+C94+C105+C116+C127+C138+C149+C160","v":0},{"$f":"D6+D17+D28+D39+D50+D61+D72+D83+D94+D105+D116+D127+D138+D149+D160","v":2069171135},0,135562000,625999000,517292783.75,108706216.25,0.21014446685677354,2503996000]
[null,null,null,null,null,null,null,null,0,""]
["Expenditure by Vote",1,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A2","v":"Vote 1 - COUNCIL GENERAL"},null,{"$f":"SUM(C175:C184)","v":0},61938606,0,3695000,9507000,15484651.5,-5977651.5,-0.38603719948104742,38028000]
[{"$f":"'Org structure'!E3","v":"1.1 - Council"},null,null,61938606,null,{"$f":"9641000-F185-F196","v":3695000},{"$f":"F175+1056000+4756000","v":9507000},{"$f":"D175/12*3","v":15484651.5},-5977651.5,-0.38603719948104742,{"$f":"G175*12/3","v":38028000}]
[{"$f":"'Org structure'!E4","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E5","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E6","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E7","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E8","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E9","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E10","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E11","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E12","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A3","v":"Vote 2 - OFFICE OF THE EXECUTIVE MAYOR"},null,{"$f":"SUM(C186:C195)","v":0},{"$f":"SUM(D186:D195)","v":20142109},{"$f":"SUM(E186:E195)","v":0},2802000,4170000,5035527.25,-865527.25,-0.1718841358668052,16680000]
[{"$f":"'Org structure'!E14","v":"2.1 - Executive Mayor"},null,null,10052158,null,{"$f":"119000+641000","v":760000},{"$f":"F186+696000+1007000","v":2463000},{"$f":"D186/12*3","v":2513039.5},-50039.5,-1.9911943286207798E-2,{"$f":"G186*12/3","v":9852000}]
[{"$f":"'Org structure'!E15","v":"2.2 - Mayoral Committee"},null,null,10089951,null,{"$f":"2042000","v":2042000},{"$f":"F187+572000-907000","v":1707000},{"$f":"D187/12*3","v":2522487.75},-815487.75,-0.3232871002049465,{"$f":"G187*12/3","v":6828000}]
[{"$f":"'Org structure'!E16","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E17","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E18","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E19","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E20","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E21","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E22","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E23","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A4","v":"Vote 3 - OFFICE OF THE SPEAKER"},null,{"$f":"SUM(C197:C206)","v":0},23211722,0,3144000,7936000,5802930.5,2133069.5,0.3675848780198212,31744000]
[{"$f":"'Org structure'!E25","v":"3.1 - Speaker"},null,null,23211722,null,{"$f":"1178000+194000","v":1372000},{"$f":"F197+178000+185000","v":1735000},{"$f":"D197/12*3","v":5802930.5},-4067930.5,-0.70101313465670489,{"$f":"G197*12/3","v":6940000}]
[{"$f":"'Org structure'!E26","v":"3.2 - Political Appointments"},null,null,null,null,{"$f":"1754000+18000","v":1772000},{"$f":"F198+2956000+1473000","v":6201000},{"$f":"D198/12*3","v":0},{"$f":"G198-H198","v":6201000},{"$f":"IF(I198=0,\"\",I198/H198)","v":{"$error":"#DIV/0!"}},{"$f":"G198*12/3","v":24804000}]
[{"$f":"'Org structure'!E27","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E28","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E29","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E30","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E31","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E32","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E33","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E34","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A5","v":"Vote 4 - OFFICE OF THE MUNICIPAL MANAGER"},null,{"$f":"SUM(C208:C217)","v":0},61837678,0,4092000,14935000,15459419.5,-524419.5,-3.3922328066716863E-2,29156000]
[{"$f":"'Org structure'!E36","v":"4.1 - Municipal Manager"},null,null,23485165,null,{"$f":"3559000-F209-F210-F211-F213","v":1462000},{"$f":"F208+2520000+657000","v":4639000},{"$f":"D208/12*3","v":5871291.25},-1232291.25,-0.20988419710911121,{"$f":"G208*12/3","v":18556000}]
[{"$f":"'Org structure'!E37","v":"4.2 - IDP"},null,null,5416088,null,829000,{"$f":"F209+410000+434000","v":1673000},1354022,318978,0.23557815161053514]
[{"$f":"'Org structure'!E38","v":"4.3 - Internal Audit"},null,null,3642086,null,269000,{"$f":"F210+227000+258000","v":754000},910521.5,-156521.5,-0.17190313463218607]
[{"$f":"'Org structure'!E39","v":"4.4 - Organisation & Workstudy"},null,null,390303,null,60000,{"$f":"F211","v":60000},97575.75,-37575.75,-0.38509311996064594]
[{"$f":"'Org structure'!E40","v":"4.5 - IT"},null,null,24155678,null,533000,{"$f":"F212+1080000+1037000","v":2650000},6038919.5,-3388919.5,-0.56117977727638202,{"$f":"G212*12/3","v":10600000}]
[{"$f":"'Org structure'!E41","v":"4.6 - Legal Services"},null,null,4748358,null,939000,{"$f":"F213+2064000+2156000","v":5159000},1187089.5,3971910.5,3.3459233697206487]
[{"$f":"'Org structure'!E42","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E43","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E44","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E45","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A6","v":"Vote 5 - CORPORATE SUPPORT SERVICES"},null,{"$f":"SUM(C219:C228)","v":0},59819711,0,6737000,16565000,14954927.75,1610072.25,0.10766165353089051,66260000]
[{"$f":"'Org structure'!E47","v":"5.1 - Corporate Services Admin"},null,null,30020077,null,4104000,{"$f":"F219+2455000+2313000","v":8872000},{"$f":"D219/12*3","v":7505019.25},1366980.75,0.18214220436543185,{"$f":"G219*12/3","v":35488000}]
[{"$f":"'Org structure'!E48","v":"5.2 - Libraries"},null,null,16320906,null,1324000,{"$f":"F220+1134000+1272000","v":3730000},{"$f":"D220/12*3","v":4080226.5},-350226.5,-8.5835063323077776E-2,{"$f":"G220*12/3","v":14920000}]
[{"$f":"'Org structure'!E49","v":"5.3 - Halls & Offices"},null,null,13478728,null,1309000,{"$f":"F221+920000+1734000","v":3963000},{"$f":"D221/12*3","v":3369682},593318,0.17607536853625949,{"$f":"G221*12/3","v":15852000}]
[{"$f":"'Org structure'!E50","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E51","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E52","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E53","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E54","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E55","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E56","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A7","v":"Vote 6 - FINANCE"},null,{"$f":"SUM(C230:C239)","v":0},69268176,0,5704000,24255000,17317044,6937956,0.40064320446376411,97020000]
[{"$f":"'Org structure'!E58","v":"6.1 - Administration"},null,null,9254191,null,{"$f":"5220000-F231-F232-F233-F234-F236-F237","v":1308000},{"$f":"F230+3019000+669000","v":4996000},{"$f":"D230/12*3","v":2313547.75},2682452.25,1.1594540246683909,{"$f":"G230*12/3","v":19984000}]
[{"$f":"'Org structure'!E59","v":"6.2 - Expenditure"},null,null,6248378,null,417000,{"$f":"F231+324000+7770000","v":8511000},1562094.5,6948905.5,4.4484539827776102,34044000]
[{"$f":"'Org structure'!E60","v":"6.3 - Budget Control & Salaries"},null,null,{"$f":"4086870+6453281","v":10540151},null,596000,{"$f":"F232+468000+546000","v":1610000},2635037.75,-1025037.75,-0.38900306077208952,6440000]
[{"$f":"'Org structure'!E61","v":"6.4 - Stores"},null,null,9810414,null,500000,{"$f":"F233+405000+435000","v":1340000},2452603.5,-1112603.5,-0.45364181368900436,5360000]
[{"$f":"'Org structure'!E62","v":"6.6 - Revenue"},null,null,26275504,null,2385000,{"$f":"F234+1948000+2104000","v":6437000},6568876,-131876,-2.0075885128597343E-2,25748000]
[{"$f":"'Org structure'!E63","v":"6.7 - Fresh Produce Market"},null,null,5345438,null,484000,{"$f":"F235+250000+613000","v":1347000},1336359.5,10640.5,7.9623035567899202E-3,5388000]
[{"$f":"'Org structure'!E64","v":"6.8 - Valuation"},null,null,1794100,null,14000,{"$f":"F236","v":14000},448525,-434525,-0.96878657822863834,56000]
[{"$f":"'Org structure'!E65","v":"6.8 - Credit Contol"},null,null,null,null,0,0,0,0,"",0]
[{"$f":"'Org structure'!E66","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E67","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A8","v":"Vote 7 - HUMAN RESOURCES"},null,{"$f":"SUM(C241:C250)","v":0},15261743,0,1241000,3212000,3815435.75,-603435.75,-0.15815644386096661,12848000]
[{"$f":"'Org structure'!E69","v":"7.1 - Administration"},null,null,9561450,null,{"$f":"1241000-F242-F243","v":782000},{"$f":"F241+640000+680000","v":2102000},{"$f":"D241/12*3","v":2390362.5},-288362.5,-0.12063546846974046,{"$f":"G241*12/3","v":8408000}]
[{"$f":"'Org structure'!E70","v":"7.2 - Training"},null,null,5048777,null,459000,{"$f":"F242+300000+351000","v":1110000},{"$f":"D242/12*3","v":1262194.25},-152194.25,-0.12057910262227862,{"$f":"G242*12/3","v":4440000}]
[{"$f":"'Org structure'!E71","v":"7.3 - Health and Safety"},null,null,651516,null,0,{"$f":"F243","v":0},{"$f":"D243/12*3","v":162879},-162879,-1,{"$f":"G243*12/3","v":0}]
[{"$f":"'Org structure'!E72","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E73","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E74","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E75","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E76","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E77","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E78","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A9","v":"Vote 8 - COMMUNITY SERVICES"},null,{"$f":"SUM(C252:C261)","v":0},244913177,0,15931000,41518000,61228294.25,-19710294.25,-0.32191480248529053,166072000]
[{"$f":"'Org structure'!E80","v":"8.1 - Community Services Admin"},null,null,12388232,null,490000,{"$f":"F252+396000+496000","v":1382000},{"$f":"D252/12*3","v":3097058},-1715058,-0.55377006178121302,{"$f":"G252*12/3","v":5528000}]
[{"$f":"'Org structure'!E81","v":"8.2 - Parks and Recreation"},null,null,131385165,null,8427000,{"$f":"F253+5834000+7365000","v":21626000},{"$f":"D253/12*3","v":32846291.25},-11220291.25,-0.34159994395105414,{"$f":"G253*12/3","v":86504000}]
[{"$f":"'Org structure'!E82","v":"8.3 - Refuse"},null,null,101139780,null,6512000,{"$f":"F254+4836000+5892000","v":17240000},{"$f":"D254/12*3","v":25284945},-8044945,-0.31817134662543262,{"$f":"G254*12/3","v":68960000}]
[{"$f":"'Org structure'!E83","v":"8.4 - Enviromental Protection"},null,null,null,null,502000,{"$f":"F255+264000+504000","v":1270000},{"$f":"D255/12*3","v":0},1270000,{"$error":"#DIV/0!"},{"$f":"G255*12/3","v":5080000}]
[{"$f":"'Org structure'!E84","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E85","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E86","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E87","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E88","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E89","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A10","v":"Vote 9 - PUBLIC SAFETY AND TRANSPORT"},null,{"$f":"SUM(C263:C272)","v":0},143406592,0,13039000,32831000,35851648,{"$f":"G262-H262","v":-3020648},{"$f":"IF(I262=0,\"\",I262/H262)","v":-8.4254090634829401E-2},131324000]
[{"$f":"'Org structure'!E91","v":"9.1 - Traffic"},null,null,55671065,null,4832000,{"$f":"F263+4067000+3988000","v":12887000},{"$f":"D263/12*3","v":13917766.25},-1030766.25,-7.4061184207631026E-2,{"$f":"G263*12/3","v":51548000}]
[{"$f":"'Org structure'!E92","v":"9.2 - Disaster Management"},null,null,1695774,null,0,{"$f":"F264","v":0},{"$f":"D264/12*3","v":423943.5},-423943.5,-1,{"$f":"G264*12/3","v":0}]
[{"$f":"'Org structure'!E93","v":"9.3 - Security"},null,null,46975269,null,5487000,{"$f":"F265+3058000+2486000","v":11031000},{"$f":"D265/12*3","v":11743817.25},-712817.25,-6.0697236241478471E-2,{"$f":"G265*12/3","v":44124000}]
[{"$f":"'Org structure'!E94","v":"9.4 - Fire Services"},null,null,39064484,null,2720000,{"$f":"F266+3526000+2667000","v":8913000},{"$f":"D266/12*3","v":9766121},-853121,-8.7355153596806762E-2,{"$f":"G266*12/3","v":35652000}]
[{"$f":"'Org structure'!E95","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E96","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E97","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E98","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E99","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E100","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A11","v":"Vote 10 - ECONOMIC DEVELOPMENT"},null,{"$f":"SUM(C274:C283)","v":0},34187490,0,2102000,4115000,8546872.5,-4431872.5,-0.51853733631805088,16460000]
[{"$f":"'Org structure'!E102","v":"10.1 - Economic Development"},null,null,34187490,null,2102000,{"$f":"F274+962000+1051000","v":4115000},{"$f":"D274/12*3","v":8546872.5},-4431872.5,-0.51853733631805088,{"$f":"G274*12/3","v":16460000}]
[{"$f":"'Org structure'!E103","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E104","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E105","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E106","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E107","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E108","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E109","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E110","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E111","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A12","v":"Vote 11 - ENGINEERING SERVICES"},null,{"$f":"SUM(C285:C294)","v":0},145213848,0,5474000,14129000,36303462,-22174462,-0.61080846779847053,56516000]
[{"$f":"'Org structure'!E113","v":"11.1 - Building"},null,null,1163568,null,30000,{"$f":"F285+16000","v":46000},{"$f":"D285/12*3","v":290892},-244892,-0.84186570961043961,{"$f":"G285*12/3","v":184000}]
[{"$f":"'Org structure'!E114","v":"11.2 - Engineering Administration"},null,null,11682788,null,{"$f":"2815000-F285-F287-F288-F289","v":1303000},{"$f":"F286+814000+891000","v":3008000},2920697,87303,2.9891152694031597E-2,12032000]
[{"$f":"'Org structure'!E115","v":"11.3 - Engineering Planning"},null,null,1845448,null,304000,{"$f":"F287+220000+217000","v":741000},461362,279638,0.60611407094645853,2964000]
[{"$f":"'Org structure'!E116","v":"11.4 - Engineering Surveying"},null,null,998879,null,534000,{"$f":"F288+421000+437000","v":1392000},249719.75,1142280.25,4.5742487328295018,5568000]
[{"$f":"'Org structure'!E117","v":"11.5 - Eng- Intern Serv Building Shop"},null,null,6946702,null,644000,{"$f":"F289+439000+598000","v":1681000},1736675.5,-55675.5,-3.2058666112350871E-2,6724000]
[{"$f":"'Org structure'!E118","v":"11.6 - Roads"},null,null,102278797,null,1629000,{"$f":"F290+1161000+1354000","v":4144000},25569699.25,-21425699.25,-0.83793317396957656,16576000]
[{"$f":"'Org structure'!E119","v":"11.7 - Storm Water"},null,null,14380667,null,1030000,{"$f":"F291+1037000+1048000","v":3115000},3595166.75,-480166.75,-0.13355896496316896,12460000]
[{"$f":"'Org structure'!E120","v":"11.8 - Eng - Roads/ Storm Water"},null,null,5916999,null,0,{"$f":"F292+2000","v":2000},1479249.75,-1477249.75,-0.99864796326651395,8000]
[{"$f":"'Org structure'!E121","v":0},null,null,null,null,null,null,null,0,"",0]
[{"$f":"'Org structure'!E122","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A13","v":"Vote 12 - WATER"},null,{"$f":"SUM(C296:C305)","v":0},574793591,0,7611000,32422000,143698397.75,-111276397.75,-0.77437465895474811,129688000]
[{"$f":"'Org structure'!E124","v":"12.1 - Eng-Admin: Water and Sewerage"},null,null,10418128,null,1390000,{"$f":"F296+1005000+1247000","v":3642000},{"$f":"D296/12*3","v":2604532},1037468,0.39833183082411733,{"$f":"G296*12/3","v":14568000}]
[{"$f":"'Org structure'!E125","v":"12.2 - Eng-Admin: Water Supply"},null,null,458772119,null,{"$f":"4298000-F296-F298","v":2534000},{"$f":"F297+5486000+10882000","v":18902000},{"$f":"D297/12*3","v":114693029.75},-95791029.75,-0.8351948671928775,{"$f":"G297*12/3","v":75608000}]
[{"$f":"'Org structure'!E126","v":"12.3 - Water Workshop"},null,null,5324547,null,374000,{"$f":"F298+444000+438000","v":1256000},{"$f":"D298/12*3","v":1331136.75},-75136.75,-5.644555302075463E-2,{"$f":"G298*12/3","v":5024000}]
[{"$f":"'Org structure'!E127","v":"12.4 - Sewerage Network"},null,null,65119425,null,{"$f":"3313000-F300","v":1315000},{"$f":"F299+851000+1313000","v":3479000},{"$f":"D299/12*3","v":16279856.25},-12800856.25,-0.78630032436557906,{"$f":"G299*12/3","v":13916000}]
[{"$f":"'Org structure'!E128","v":"12.5 - Purifying Works"},null,null,35159372,null,1998000,{"$f":"F300+1342000+1803000","v":5143000},{"$f":"D300/12*3","v":8789843},-3646843,-0.41489284848432445,{"$f":"G300*12/3","v":20572000}]
[{"$f":"'Org structure'!E129","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E130","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E131","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E132","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E133","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A14","v":"Vote 13 - ELECTRICITY"},null,{"$f":"SUM(C307:C316)","v":0},583325321,0,4428000,55071000,145831330.25,-90760330.25,-0.62236509873707335,220284000]
[{"$f":"'Org structure'!E135","v":"13.1 - Elec and Mec Eng Admin"},null,null,23593875,null,556000,{"$f":"F307+375000+662000","v":1593000},{"$f":"D307/12*3","v":5898468.75},-4305468.75,-0.72992990765611843,{"$f":"G307*12/3","v":6372000}]
[{"$f":"'Org structure'!E136","v":"13.2 - Distribution"},null,null,516251135,null,{"$f":"3996000-F307-F309-F311-F312-F313","v":1169000},{"$f":"F308+882000+44263000","v":46314000},129062783.75,-82748783.75,-0.64115139427247947,185256000]
[{"$f":"'Org structure'!E137","v":"13.3 - Distribution 132kVA"},null,null,7660890,null,283000,{"$f":"F309+207000+229000","v":719000},1915222.5,-1196222.5,-0.62458669945659051,2876000]
[{"$f":"'Org structure'!E138","v":"13.4 - Streetlights"},null,null,10871920,null,432000,{"$f":"F310+22000+456000","v":910000},2717980,-1807980,-0.66519253268971812,3640000]
[{"$f":"'Org structure'!E139","v":"13.5 - Electrical Workshop"},null,null,23048384,null,1988000,{"$f":"F311+1392000+1687000","v":5067000},5762096,-695096,-0.12063249206538731,20268000]
[{"$f":"'Org structure'!E140","v":"13.6 - Revenue Protection"},null,null,1899117,null,0,{"$f":"F312+468000","v":468000},474779.25,-6779.25,-1.4278741120215342E-2,1872000]
[{"$f":"'Org structure'!E141","v":"13.7 - Eng - Plant"},null,null,null,null,null,{"$f":"F313","v":0},0,0,"",0]
[{"$f":"'Org structure'!E142","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E143","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E144","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A15","v":"Vote 14 - MECHANICAL WORKSHOP"},null,{"$f":"SUM(C318:C327)","v":0},8335954,0,696000,1987000,2083988.5,-96988.5,-4.6539844149811764E-2,7948000]
[{"$f":"'Org structure'!E146","v":"14.1 - Mechanical workshop"},null,null,8335954,null,696000,{"$f":"F318+538000+753000","v":1987000},{"$f":"D318/12*3","v":2083988.5},-96988.5,-4.6539844149811764E-2,{"$f":"G318*12/3","v":7948000}]
[{"$f":"'Org structure'!E147","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E148","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E149","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E150","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E151","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E152","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E153","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E154","v":0},null,null,null,null,null,null,null,{"$f":"G326-H326","v":0},{"$f":"IF(I326=0,\"\",I326/H326)","v":""}]
[{"$f":"'Org structure'!E155","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A16","v":"Vote 15 - HOUSING SERVICES"},null,{"$f":"SUM(C329:C338)","v":0},23016798,0,2078000,8189000,5754199.5,2434800.5,0.42313452983338518,32756000]
[{"$f":"'Org structure'!E157","v":"15.1 - Housing services"},null,null,23016798,null,2078000,{"$f":"F329+1070000+5041000","v":8189000},{"$f":"D329/12*3","v":5754199.5},2434800.5,0.42313452983338518,{"$f":"G329*12/3","v":32756000}]
[{"$f":"'Org structure'!E158","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E159","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E160","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E161","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E162","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E163","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E164","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E165","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E166","v":0},null,null,null,null,null,null,null,0,"",null,{"$f":"SUM(L173:L249)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Total Expenditure by Vote",2,{"$f":"C174+C185+C196+C207+C218+C229+C240+C251+C262++C273+C284+C295+C306+C317+C328","v":0},2068672516,0,78774000,270842000,517168129,-246326129,-0.47629796808302549,{"$f":"K174+K185+K196+K207+K218+K229+K240+K251+K262++K273+K284+K295+K306+K317+K328","v":1052784000}]
[null,null,null,null,null,null,null,null,0,"",null,{"$f":"L170-L338","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"result","v":"Surplus/ (Deficit) for the year"},2,{"$f":"C171-C339","v":0},498619,0,56788000,355157000,124654.75,355032345.25,2848.1252840345032,{"$f":"K171-K339","v":1451212000}]
[{"$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":54,"n_cols":11,"rows_kept":54,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,1,2,1],[1,3,1,10],[0,0,0,10]]}
[{"$f":"muni& \" - \"&S71B& \" - \"&date","v":"FS184 Matjhabeng - Table C4 Monthly Budget Statement - Financial Performance (revenue and expenditure) - M03 September"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2014/15"},{"$f":"Head2","v":"Budget Year 2015/16"}]
[null,null,{"$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,null,189178890,null,21000000,{"$f":"F6+27998000+21591000","v":70589000},{"$f":"D6/12*3","v":47294722.5},{"$f":"G6-H6","v":23294277.5},{"$f":"IF(I6=0,\"\",I6/H6)","v":0.49253439429737639},{"$f":"G6*12/3","v":282356000}]
["Property rates - penalties & collection charges",null,null,null,null,null,{"$f":"F7","v":0},0,0,"",0]
["Service charges - electricity revenue",null,null,746024548,null,53084000,{"$f":"F8+34382000+64900000","v":152366000},186506137,-34140137,-0.18305101134554086,609464000]
["Service charges - water revenue",null,null,203889265,null,26391750,{"$f":"F9+21132000+25843000","v":73366750},50972316.25,22394433.75,0.43934502878314852,293467000]
["Service charges - sanitation revenue",null,null,120882381,null,12218713,{"$f":"F10+9227000+12218000","v":33663713},30220595.25,3443117.75,0.11393282367593338,134654852]
["Service charges - refuse revenue",null,null,68027311,null,7516211,{"$f":"F11+5603000+7514000","v":20633211},17006827.75,3626383.25,0.21323102128790597,82532844]
["Service charges - other",null,null,null,null,0,0,0,0,"",0]
["Rental of facilities and equipment",null,null,10759086,null,2872891,{"$f":"F13+3000+1238000","v":4113891},2689771.5,1424119.5,0.52945742788932071,16455564]
["Interest earned - external investments",null,null,635000,null,307682,307682,158750,148932,0.93815433070866139,1230728]
["Interest earned - outstanding debtors",null,null,112971000,null,9231020,{"$f":"F15+8338000+7149000","v":24718020},28242750,-3524730,-0.12480123217462889,98872080]
["Dividends received",null,null,16000,null,0,0,4000,-4000,-1,0]
["Fines",null,null,4103202,null,202633,{"$f":"F17+178000+260000","v":640633},1025800.5,-385167.5,-0.37547993006437413,2562532]
["Licences and permits",null,null,39541,null,4982,{"$f":"F18+5000+10000","v":19982},9885.25,10096.75,1.0213955135176147,79928]
["Agency services",null,null,10535024,null,0,0,2633756,-2633756,-1,0]
["Transfers recognised - operational",null,null,406586000,null,0,{"$f":"F20+170484000+429000","v":170913000},101646500,69266500,0.68144500794419882,683652000]
["Other revenue",null,null,79072629,null,2132070,{"$f":"F21+29597000+1603000","v":33332070},19768157.25,13563912.75,0.68614957775085483,133328280]
["Gains on disposal of PPE",null,null,null,null,null,null,null,0,""]
["Total Revenue (excluding capital transfers and contributions)",null,{"$f":"SUM(C6:C22)","v":0},1952719877,0,134961952,584663952,488179969.25,96483982.75,0.19764019178875802,{"$f":"SUM(K6:K22)","v":2338655808}]
[]
["Expenditure By Type"]
["Employee related costs",null,null,569262676,null,52685599,{"$f":"F26+43127000+45571000","v":141383599},{"$f":"D26/12*3","v":142315669},{"$f":"G26-H26","v":-932070},{"$f":"IF(I26=0,\"\",I26/H26)","v":-6.5493139761019573E-3},{"$f":"G26*12/3","v":565534396}]
["Remuneration of councillors",null,null,26763326,null,2312434,{"$f":"F27+2274000+2293000","v":6879434},6690831.5,188602.5,2.8188200524852554E-2,27517736]
["Debt impairment",null,null,87982527,null,0,{"$f":"F28","v":0},21995631.75,-21995631.75,-1,0]
["Depreciation & asset impairment",null,null,192680410,null,0,0,48170102.5,-48170102.5,-1,0]
["Finance charges",null,null,168000000,null,0,0,42000000,-42000000,-1,0]
["Bulk purchases",null,null,617809916,null,454103,{"$f":"F31+454000+52753000","v":53661103},154452479,-100791376,-0.65257208335257599,214644412]
["Other materials",null,null,146314064,null,2459448,{"$f":"F32+949000+1214000","v":4622448},36578516,-31956068,-0.87362942772199947,18489792]
["Contracted services",null,null,89089602,null,0,{"$f":"F33+4019000","v":4019000},22272400.5,-18253400.5,-0.81955245461754334,16076000]
["Transfers and grants",null,null,32850000,null,0,0,8212500,-8212500,-1,0]
["Other expenditure",null,null,137920000,null,20862833,{"$f":"F35+13467000+25947000","v":60276833},34480000,25796833,0.74816801044083525,241107332]
["Loss on disposal of PPE",null,null,null,null,null,null,null,0,""]
["Total Expenditure",null,{"$f":"SUM(C26:C36)","v":0},{"$f":"SUM(D26:D36)","v":2068672521},{"$f":"SUM(E26:E36)","v":0},78774417,270842417,517168130.25,-246325713.25,-0.47629716303463193,1083369668]
[]
["Surplus/(Deficit)",null,{"$f":"C23-C37","v":0},-115952644,0,56187535,313821535,-28988161,{"$f":"I23-I37","v":342809696},-11.825851802051188,{"$f":"K23-K37","v":1255286140}]
["Transfers recognised - capital",null,null,116450997,null,600000,{"$f":"F40+40735000","v":41335000},{"$f":"D40/12*3","v":29112749.25},{"$f":"G40-H40","v":12222250.75},0.4198246838539304,{"$f":"G40*12/3","v":165340000}]
["Contributions recognised - capital",null,null,null,null,null,null,null,{"$f":"G41-H41","v":0},""]
["Contributed assets",null,null,null,null,null,null,null,{"$f":"G42-H42","v":0},""]
["Surplus/(Deficit) after capital transfers & contributions",null,{"$f":"C39+SUM(C40:C42)","v":0},498353,0,56787535,355156535,124588.25,null,null,{"$f":"K39+SUM(K40:K42)","v":1420626140}]
["Taxation",null,null,null,null,null,null,null,{"$f":"G44-H44","v":0},{"$f":"IF(I44=0,\"\",I44/H44)","v":""}]
["Surplus/(Deficit) after taxation",null,{"$f":"C43-C44","v":0},498353,0,56787535,355156535,124588.25,null,null,{"$f":"K43-K44","v":1420626140}]
["Attributable to minorities"]
["Surplus/(Deficit) attributable to municipality",null,{"$f":"SUM(C45:C46)","v":0},498353,0,56787535,355156535,124588.25,null,null,{"$f":"SUM(K45:K46)","v":1420626140}]
["Share of surplus/ (deficit) of associate"]
["Surplus/ (Deficit) for the year",null,{"$f":"C47+C48","v":0},498353,0,56787535,355156535,124588.25,null,null,{"$f":"K47+K48","v":1420626140}]
[{"$f":"head27a","v":"References"}]
["1. Material variances to be explained on Table SC1"]
[]
[]
[{"$f":"A23&\" including capital transfers/contributions etc\"","v":"Total Revenue (excluding capital transfers and contributions) including capital transfers/contributions etc"},null,{"$f":"C23+SUM(C40:C42)","v":0},2069170874,0,135561952,625998952,517292718.5,null,null,{"$f":"K23+SUM(K40:K42)","v":2503995808}]

{"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]]}
[{"$f":"muni& \" - \"&S71D& \" - \"&date","v":"FS184 Matjhabeng - Table C5 Monthly Budget Statement - Capital Expenditure (municipal vote, standard classification and funding) - M03 September"}]
[{"$f":"Vdesc","v":"Vote Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2014/15"},{"$f":"Head2","v":"Budget Year 2015/16"}]
[null,null,{"$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]
[{"$f":"'Org structure'!A2","v":"Vote 1 - COUNCIL GENERAL"},null,{"$f":"'C5C'!C7","v":0},{"$f":"'C5C'!D7","v":30000000},{"$f":"'C5C'!E7","v":0},{"$f":"'C5C'!F7","v":19150},{"$f":"'C5C'!G7","v":19150},{"$f":"'C5C'!H7","v":7500000},{"$f":"G6-H6","v":-7480850},{"$f":"IF(I6=0,\"\",I6/H6)","v":-0.9974466666666667},{"$f":"'C5C'!K7","v":76600}]
[{"$f":"'Org structure'!A3","v":"Vote 2 - OFFICE OF THE EXECUTIVE MAYOR"},null,{"$f":"'C5C'!C18","v":0},{"$f":"'C5C'!D18","v":0},{"$f":"'C5C'!E18","v":0},{"$f":"'C5C'!F18","v":0},{"$f":"'C5C'!G18","v":0},{"$f":"'C5C'!H18","v":0},{"$f":"G7-H7","v":0},{"$f":"IF(I7=0,\"\",I7/H7)","v":""},{"$f":"'C5C'!K18","v":0}]
[{"$f":"'Org structure'!A4","v":"Vote 3 - OFFICE OF THE SPEAKER"},null,{"$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},{"$f":"'C5C'!H29","v":0},{"$f":"G8-H8","v":0},{"$f":"IF(I8=0,\"\",I8/H8)","v":""},{"$f":"'C5C'!K29","v":0}]
[{"$f":"'Org structure'!A5","v":"Vote 4 - OFFICE OF THE MUNICIPAL MANAGER"},null,{"$f":"'C5C'!C40","v":0},{"$f":"'C5C'!D40","v":3944739},{"$f":"'C5C'!E40","v":0},{"$f":"'C5C'!F40","v":0},{"$f":"'C5C'!G40","v":0},{"$f":"'C5C'!H40","v":986184.75},-986184.75,-1,{"$f":"'C5C'!K40","v":0}]
[{"$f":"'Org structure'!A6","v":"Vote 5 - CORPORATE SUPPORT SERVICES"},null,{"$f":"'C5C'!C51","v":0},{"$f":"'C5C'!D51","v":0},{"$f":"'C5C'!E51","v":0},{"$f":"'C5C'!F51","v":0},{"$f":"'C5C'!G51","v":0},{"$f":"'C5C'!H51","v":0},0,"",{"$f":"'C5C'!K51","v":0}]
[{"$f":"'Org structure'!A7","v":"Vote 6 - FINANCE"},null,{"$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}]
[{"$f":"'Org structure'!A8","v":"Vote 7 - HUMAN RESOURCES"},null,{"$f":"'C5C'!C73","v":0},{"$f":"'C5C'!D73","v":0},{"$f":"'C5C'!E73","v":0},{"$f":"'C5C'!F73","v":0},{"$f":"'C5C'!G73","v":0},{"$f":"'C5C'!H73","v":0},0,"",{"$f":"'C5C'!K73","v":0}]
[{"$f":"'Org structure'!A9","v":"Vote 8 - COMMUNITY SERVICES"},null,{"$f":"'C5C'!C84","v":0},{"$f":"'C5C'!D84","v":47132296},{"$f":"'C5C'!E84","v":0},{"$f":"'C5C'!F84","v":1061795},{"$f":"'C5C'!G84","v":1597795},{"$f":"'C5C'!H84","v":11783074},-10185279,-0.86439913727097017,{"$f":"'C5C'!K84","v":6391180}]
[{"$f":"'Org structure'!A10","v":"Vote 9 - PUBLIC SAFETY AND TRANSPORT"},null,{"$f":"'C5C'!C95","v":0},{"$f":"'C5C'!D95","v":601788},{"$f":"'C5C'!E95","v":0},{"$f":"'C5C'!F95","v":0},{"$f":"'C5C'!G95","v":0},{"$f":"'C5C'!H95","v":150447},-150447,-1,{"$f":"'C5C'!K95","v":0}]
[{"$f":"'Org structure'!A11","v":"Vote 10 - ECONOMIC DEVELOPMENT"},null,{"$f":"'C5C'!C106","v":0},{"$f":"'C5C'!D106","v":14643021},{"$f":"'C5C'!E106","v":0},{"$f":"'C5C'!F106","v":150661},{"$f":"'C5C'!G106","v":3404661},{"$f":"'C5C'!H106","v":3660755.25},-256094.25,-6.9956670826327436E-2,{"$f":"'C5C'!K106","v":13618644}]
[{"$f":"'Org structure'!A12","v":"Vote 11 - ENGINEERING SERVICES"},null,{"$f":"'C5C'!C117","v":0},{"$f":"'C5C'!D117","v":17108115},{"$f":"'C5C'!E117","v":0},{"$f":"'C5C'!F117","v":288736},{"$f":"'C5C'!G117","v":5686736},{"$f":"'C5C'!H117","v":4277028.75},1409707.25,0.32959966659097162,{"$f":"'C5C'!K117","v":22746944}]
[{"$f":"'Org structure'!A13","v":"Vote 12 - WATER"},null,{"$f":"'C5C'!C128","v":0},{"$f":"'C5C'!D128","v":30781038},{"$f":"'C5C'!E128","v":0},{"$f":"'C5C'!F128","v":6565912},{"$f":"'C5C'!G128","v":8133912},{"$f":"'C5C'!H128","v":7695259.5},438652.5,5.7002950972608525E-2,{"$f":"'C5C'!K128","v":32535648}]
[{"$f":"'Org structure'!A14","v":"Vote 13 - ELECTRICITY"},null,{"$f":"'C5C'!C139","v":0},{"$f":"'C5C'!D139","v":2240000},{"$f":"'C5C'!E139","v":0},{"$f":"'C5C'!F139","v":0},{"$f":"'C5C'!G139","v":673000},{"$f":"'C5C'!H139","v":560000},{"$f":"G18-H18","v":113000},{"$f":"IF(I18=0,\"\",I18/H18)","v":0.20178571428571429},{"$f":"'C5C'!K139","v":2692000}]
[{"$f":"'Org structure'!A15","v":"Vote 14 - MECHANICAL WORKSHOP"},null,{"$f":"'C5C'!C150","v":0},{"$f":"'C5C'!D150","v":0},{"$f":"'C5C'!E150","v":0},{"$f":"'C5C'!F150","v":0},{"$f":"'C5C'!G150","v":0},{"$f":"'C5C'!H150","v":0},{"$f":"G19-H19","v":0},{"$f":"IF(I19=0,\"\",I19/H19)","v":""},{"$f":"'C5C'!K150","v":0}]
[{"$f":"'Org structure'!A16","v":"Vote 15 - HOUSING SERVICES"},null,{"$f":"'C5C'!C161","v":0},{"$f":"'C5C'!D161","v":0},{"$f":"'C5C'!E161","v":0},{"$f":"'C5C'!F161","v":0},{"$f":"'C5C'!G161","v":0},{"$f":"'C5C'!H161","v":0},{"$f":"G20-H20","v":0},{"$f":"IF(I20=0,\"\",I20/H20)","v":""},{"$f":"'C5C'!K161","v":0}]
["Total Capital Multi-year expenditure","4,7",{"$f":"SUM(C6:C20)","v":0},{"$f":"SUM(D6:D20)","v":146450997},0,8086254,19515254,36612749.25,-17097495.25,{"$f":"IF(I21=0,\"\",I21/H21)","v":-0.46698201037170134},{"$f":"SUM(K6:K20)","v":78061016}]
[]
["Single Year expenditure appropriation",2]
[{"$f":"'Org structure'!A2","v":"Vote 1 - COUNCIL GENERAL"},null,{"$f":"'C5C'!C176","v":0},{"$f":"'C5C'!D176","v":0},{"$f":"'C5C'!E176","v":0},{"$f":"'C5C'!F176","v":0},{"$f":"'C5C'!G176","v":0},{"$f":"'C5C'!H176","v":0},{"$f":"'C5C'!I176","v":0},{"$f":"IF(I24=0,\"\",I24/H24)","v":""},{"$f":"'C5C'!K176","v":0}]
[{"$f":"'Org structure'!A3","v":"Vote 2 - OFFICE OF THE EXECUTIVE MAYOR"},null,{"$f":"'C5C'!C187","v":0},{"$f":"'C5C'!D187","v":0},{"$f":"'C5C'!E187","v":0},{"$f":"'C5C'!F187","v":0},{"$f":"'C5C'!G187","v":0},{"$f":"'C5C'!H187","v":0},{"$f":"'C5C'!I187","v":0},{"$f":"IF(I25=0,\"\",I25/H25)","v":""},{"$f":"'C5C'!K187","v":0}]
[{"$f":"'Org structure'!A4","v":"Vote 3 - OFFICE OF THE SPEAKER"},null,{"$f":"'C5C'!C198","v":0},{"$f":"'C5C'!D198","v":0},{"$f":"'C5C'!E198","v":0},{"$f":"'C5C'!F198","v":0},{"$f":"'C5C'!G198","v":0},{"$f":"'C5C'!H198","v":0},{"$f":"'C5C'!I198","v":0},"",{"$f":"'C5C'!K198","v":0}]
[{"$f":"'Org structure'!A5","v":"Vote 4 - OFFICE OF THE MUNICIPAL MANAGER"},null,{"$f":"'C5C'!C209","v":0},{"$f":"'C5C'!D209","v":0},{"$f":"'C5C'!E209","v":0},{"$f":"'C5C'!F209","v":0},{"$f":"'C5C'!G209","v":0},{"$f":"'C5C'!H209","v":0},{"$f":"'C5C'!I209","v":0},"",{"$f":"'C5C'!K209","v":0}]
[{"$f":"'Org structure'!A6","v":"Vote 5 - CORPORATE SUPPORT SERVICES"},null,{"$f":"'C5C'!C220","v":0},{"$f":"'C5C'!D220","v":0},{"$f":"'C5C'!E220","v":0},{"$f":"'C5C'!F220","v":0},{"$f":"'C5C'!G220","v":0},{"$f":"'C5C'!H220","v":0},{"$f":"'C5C'!I220","v":0},"",{"$f":"'C5C'!K220","v":0}]
[{"$f":"'Org structure'!A7","v":"Vote 6 - FINANCE"},null,{"$f":"'C5C'!C231","v":0},{"$f":"'C5C'!D231","v":0},{"$f":"'C5C'!E231","v":0},{"$f":"'C5C'!F231","v":0},{"$f":"'C5C'!G231","v":0},{"$f":"'C5C'!H231","v":0},{"$f":"'C5C'!I231","v":0},"",{"$f":"'C5C'!K231","v":0}]
[{"$f":"'Org structure'!A8","v":"Vote 7 - HUMAN RESOURCES"},null,{"$f":"'C5C'!C242","v":0},{"$f":"'C5C'!D242","v":0},{"$f":"'C5C'!E242","v":0},{"$f":"'C5C'!F242","v":0},{"$f":"'C5C'!G242","v":0},{"$f":"'C5C'!H242","v":0},{"$f":"'C5C'!I242","v":0},"",{"$f":"'C5C'!K242","v":0}]
[{"$f":"'Org structure'!A9","v":"Vote 8 - COMMUNITY SERVICES"},null,{"$f":"'C5C'!C253","v":0},{"$f":"'C5C'!D253","v":0},{"$f":"'C5C'!E253","v":0},{"$f":"'C5C'!F253","v":0},{"$f":"'C5C'!G253","v":0},{"$f":"'C5C'!H253","v":0},{"$f":"'C5C'!I253","v":0},"",{"$f":"'C5C'!K253","v":0}]
[{"$f":"'Org structure'!A10","v":"Vote 9 - PUBLIC SAFETY AND TRANSPORT"},null,{"$f":"'C5C'!C264","v":0},{"$f":"'C5C'!D264","v":0},{"$f":"'C5C'!E264","v":0},{"$f":"'C5C'!F264","v":0},{"$f":"'C5C'!G264","v":0},{"$f":"'C5C'!H264","v":0},{"$f":"'C5C'!I264","v":0},"",{"$f":"'C5C'!K264","v":0}]
[{"$f":"'Org structure'!A11","v":"Vote 10 - ECONOMIC DEVELOPMENT"},null,{"$f":"'C5C'!C275","v":0},{"$f":"'C5C'!D275","v":0},{"$f":"'C5C'!E275","v":0},{"$f":"'C5C'!F275","v":0},{"$f":"'C5C'!G275","v":0},{"$f":"'C5C'!H275","v":0},{"$f":"'C5C'!I275","v":0},"",{"$f":"'C5C'!K275","v":0}]
[{"$f":"'Org structure'!A12","v":"Vote 11 - ENGINEERING SERVICES"},null,{"$f":"'C5C'!C286","v":0},{"$f":"'C5C'!D286","v":0},{"$f":"'C5C'!E286","v":0},{"$f":"'C5C'!F286","v":0},{"$f":"'C5C'!G286","v":0},{"$f":"'C5C'!H286","v":0},{"$f":"'C5C'!I286","v":0},"",{"$f":"'C5C'!K286","v":0}]
[{"$f":"'Org structure'!A13","v":"Vote 12 - WATER"},null,{"$f":"'C5C'!C297","v":0},{"$f":"'C5C'!D297","v":0},{"$f":"'C5C'!E297","v":0},{"$f":"'C5C'!F297","v":0},{"$f":"'C5C'!G297","v":0},{"$f":"'C5C'!H297","v":0},{"$f":"'C5C'!I297","v":0},"",{"$f":"'C5C'!K297","v":0}]
[{"$f":"'Org structure'!A14","v":"Vote 13 - ELECTRICITY"},null,{"$f":"'C5C'!C308","v":0},{"$f":"'C5C'!D308","v":0},{"$f":"'C5C'!E308","v":0},{"$f":"'C5C'!F308","v":0},{"$f":"'C5C'!G308","v":0},{"$f":"'C5C'!H308","v":0},{"$f":"'C5C'!I308","v":0},"",{"$f":"'C5C'!K308","v":0}]
[{"$f":"'Org structure'!A15","v":"Vote 14 - MECHANICAL WORKSHOP"},null,{"$f":"'C5C'!C319","v":0},{"$f":"'C5C'!D319","v":0},{"$f":"'C5C'!E319","v":0},{"$f":"'C5C'!F319","v":0},{"$f":"'C5C'!G319","v":0},{"$f":"'C5C'!H319","v":0},{"$f":"'C5C'!I319","v":0},"",{"$f":"'C5C'!K319","v":0}]
[{"$f":"'Org structure'!A16","v":"Vote 15 - HOUSING SERVICES"},null,{"$f":"'C5C'!C330","v":0},{"$f":"'C5C'!D330","v":0},{"$f":"'C5C'!E330","v":0},{"$f":"'C5C'!F330","v":0},{"$f":"'C5C'!G330","v":0},{"$f":"'C5C'!H330","v":0},{"$f":"'C5C'!I330","v":0},"",{"$f":"'C5C'!K330","v":0}]
["Total Capital single-year expenditure",4,{"$f":"SUM(C24:C38)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K24:K38)","v":0}]
["Total Capital Expenditure",null,{"$f":"C39+C21","v":0},146450997,0,8086254,19515254,36612749.25,-17097495.25,{"$f":"IF(I40=0,\"\",I40/H40)","v":-0.46698201037170134},{"$f":"K39+K21","v":78061016}]
[]
["Capital Expenditure - Standard Classification"]
[{"$f":"'C2-FinPerf SC'!A29","v":"Governance and administration"},null,{"$f":"SUM(C44:C46)","v":0},33944739,0,19150,19150,8486184.75,{"$f":"G43-H43","v":-8467034.75},{"$f":"IF(I43=0,\"\",I43/H43)","v":-0.99774339110399402},{"$f":"SUM(K44:K46)","v":76600}]
[{"$f":"'C2-FinPerf SC'!A30","v":"Executive and council"},null,null,{"$f":"'C5C'!D8+'C5C'!D40","v":33944739},null,{"$f":"'C5C'!F8+'C5C'!F40","v":19150},{"$f":"'C5C'!G8+'C5C'!G40","v":19150},{"$f":"D44/12*3","v":8486184.75},-8467034.75,{"$f":"IF(I44=0,\"\",I44/H44)","v":-0.99774339110399402},{"$f":"G44*12/3","v":76600}]
[{"$f":"'C2-FinPerf SC'!A31","v":"Budget and treasury office"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C2-FinPerf SC'!A32","v":"Corporate services"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C2-FinPerf SC'!A33","v":"Community and public safety"},null,{"$f":"SUM(C48:C52)","v":0},47734084,0,1061795,1597795,11933521,-10335726,-0.86610866985527579,{"$f":"SUM(K48:K52)","v":6391180}]
[{"$f":"'C2-FinPerf SC'!A34","v":"Community and social services"},null,null,{"$f":"'C5C'!D85","v":0},null,{"$f":"'C5C'!F85","v":0},{"$f":"'C5C'!G85","v":0},{"$f":"D48/12*3","v":0},0,""]
[{"$f":"'C2-FinPerf SC'!A35","v":"Sport and recreation"},null,null,{"$f":"'C5C'!D86","v":47132296},null,{"$f":"'C5C'!F86","v":1061795},{"$f":"'C5C'!G86","v":1597795},{"$f":"D49/12*3","v":11783074},-10185279,-0.86439913727097017,{"$f":"G49*12/3","v":6391180}]
[{"$f":"'C2-FinPerf SC'!A36","v":"Public safety"},null,null,{"$f":"'C5C'!D95","v":601788},null,{"$f":"'C5C'!F95","v":0},{"$f":"'C5C'!G95","v":0},{"$f":"D50/12*3","v":150447},-150447,-1,{"$f":"G50*12/3","v":0}]
[{"$f":"'C2-FinPerf SC'!A37","v":"Housing"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C2-FinPerf SC'!A38","v":"Health"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C2-FinPerf SC'!A39","v":"Economic and environmental services"},null,{"$f":"SUM(C54:C56)","v":0},18993919,0,274620,4339620,4748479.75,-408859.75,-8.6103294428074587E-2,{"$f":"SUM(K54:K56)","v":17358480}]
[{"$f":"'C2-FinPerf SC'!A40","v":"Planning and development"},null,null,{"$f":"'C5C'!D107","v":14643021},null,{"$f":"'C5C'!F107","v":150661},{"$f":"'C5C'!G107","v":3404661},{"$f":"D54/12*3","v":3660755.25},-256094.25,-6.9956670826327436E-2,{"$f":"G54*12/3","v":13618644}]
[{"$f":"'C2-FinPerf SC'!A41","v":"Road transport"},null,null,{"$f":"'C5C'!D123","v":4350898},null,{"$f":"'C5C'!F123","v":123959},{"$f":"'C5C'!G123","v":934959},{"$f":"D55/12*3","v":1087724.5},-152765.5,-0.14044502996852604,{"$f":"G55*12/3","v":3739836}]
[{"$f":"'C2-FinPerf SC'!A42","v":"Environmental protection"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C2-FinPerf SC'!A43","v":"Trading services"},null,{"$f":"SUM(C58:C61)","v":0},33021038,0,6565912,8806912,8255259.5,551652.5,6.6824368149783778E-2,{"$f":"SUM(K58:K61)","v":35227648}]
[{"$f":"'C2-FinPerf SC'!A44","v":"Electricity"},null,null,{"$f":"'C5C'!D139","v":2240000},null,{"$f":"'C5C'!F139","v":0},{"$f":"'C5C'!G139","v":673000},{"$f":"D58/12*3","v":560000},113000,0.20178571428571429,{"$f":"G58*12/3","v":2692000}]
[{"$f":"'C2-FinPerf SC'!A45","v":"Water"},null,null,{"$f":"'C5C'!D130","v":40000},null,{"$f":"'C5C'!F130","v":5993033},{"$f":"'C5C'!G130","v":6370033},{"$f":"D59/12*3","v":10000},6360033,636.00329999999997,{"$f":"G59*12/3","v":25480132}]
[{"$f":"'C2-FinPerf SC'!A46","v":"Waste water management"},null,null,{"$f":"'C5C'!D132","v":30741038},null,{"$f":"'C5C'!F132","v":572879},{"$f":"'C5C'!G132","v":1763879},{"$f":"D60/12*3","v":7685259.5},-5921380.5,-0.77048543383603374,{"$f":"G60*12/3","v":7055516}]
[{"$f":"'C2-FinPerf SC'!A47","v":"Waste management"},null,null,null,null,null,null,{"$f":"D61/12*3","v":0},0,"",{"$f":"G61*12/3","v":0}]
[{"$f":"'C2-FinPerf SC'!A48","v":"Other"},null,null,{"$f":"'C5C'!D124","v":12757217},null,{"$f":"'C5C'!F124","v":164777},{"$f":"'C5C'!G124","v":4751777},{"$f":"D62/12*3","v":3189304.25},1562472.75,0.48991022101450499,{"$f":"G62*12/3","v":19007108}]
["Total Capital Expenditure - Standard Classification",3,{"$f":"C43+C47+C53+C57+C62","v":0},{"$f":"D43+D47+D53+D57+D62","v":146450997},0,8086254,19515254,36612749.25,-17097495.25,-0.46698201037170134,{"$f":"K43+K47+K53+K57+K62","v":78061016}]
[]
["Funded by:"]
["National Government",null,null,116451000,null,{"$f":"F47+F53+F57+F62","v":8067104},{"$f":"G47+G53+G57+G62","v":19496104},{"$f":"D66/12*3","v":29112750},{"$f":"G66-H66","v":-9616646},{"$f":"IF(I66=0,\"\",I66/H66)","v":-0.33032420503044196},{"$f":"G66*12/3","v":77984416}]
["Provincial Government",null,null,null,null,null,null,null,0,""]
["District Municipality",null,null,null,null,null,null,null,0,""]
["Other transfers and grants",null,null,null,null,null,null,null,0,""]
["Transfers recognised - capital",null,{"$f":"SUM(C66:C69)","v":0},116451000,0,8067104,19496104,29112750,-9616646,-0.33032420503044196,{"$f":"SUM(K66:K69)","v":77984416}]
["Public contributions & donations",5,null,null,null,null,null,null,0,""]
["Borrowing",6,null,null,null,null,null,null,0,""]
["Internally generated funds",null,null,30000000,null,{"$f":"F43","v":19150},{"$f":"G43","v":19150},{"$f":"D73/12*3","v":7500000},-7480850,-0.9974466666666667,{"$f":"G73*12/3","v":76600}]
["Total Capital Funding",null,{"$f":"SUM(C70:C73)","v":0},146451000,0,{"$f":"SUM(F70:F73)","v":8086254},{"$f":"SUM(G70:G73)","v":19515254},{"$f":"SUM(H70:H73)","v":36612750},-17097496,-0.46698202129039745,78061016]
[{"$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 standard classification must reconcile to the total of multi-year and single year appropriations"]
["4. Include expenditure on investment property, intangible and biological assets"]
["5. Must reconcile to Monthly Budget Statement Financial Performance (revenue and expenditure)"]
["6. Include finance leases and PPP capital funding component of unitary payment - total borrowing/repayments to reconcile to changes in Table SA17"]
[]
[]
[]
[]
["check balance",null,{"$f":"C40-C74","v":0},{"$f":"D40-D74","v":-3},0,0,0,-0.75,null,null,0]

{"sheet":"C5C","index":13,"n_rows":345,"n_cols":23,"rows_kept":345,"cut":false,"hidden":false,"merged":[[1,3,1,10],[1,11,1,22],[0,0,0,10]]}
[{"$f":"muni& \" - \"&S71D& \" - \"&\"A\"& \" - \"&date","v":"FS184 Matjhabeng - Table C5 Monthly Budget Statement - Capital Expenditure (municipal vote, standard classification and funding) - A - M03 September"}]
[{"$f":"Vdesc","v":"Vote Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2014/15"},{"$f":"Head2","v":"Budget Year 2015/16"},null,null,null,null,null,null,null,{"$f":"Head4","v":{"$error":"#REF!"}}]
["R thousand",null,{"$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]
[{"$f":"'Org structure'!A2","v":"Vote 1 - COUNCIL GENERAL"},null,{"$f":"SUM(C8:C17)","v":0},{"$f":"SUM(D8:D17)","v":30000000},0,19150,19150,7500000,{"$f":"G7-H7","v":-7480850},{"$f":"IF(I7=0,\"\",I7/H7)","v":-0.9974466666666667},76600]
[{"$f":"'Org structure'!E3","v":"1.1 - Council"},null,null,30000000,null,19150,{"$f":"F8","v":19150},{"$f":"D8/12*3","v":7500000},-7480850,-0.9974466666666667,{"$f":"G8*12/3","v":76600}]
[{"$f":"'Org structure'!E4","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E5","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E6","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E7","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E8","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E9","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E10","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E11","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E12","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A3","v":"Vote 2 - OFFICE OF THE EXECUTIVE MAYOR"},null,{"$f":"SUM(C19:C28)","v":0},{"$f":"SUM(D19:D28)","v":0},0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E14","v":"2.1 - Executive Mayor"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E15","v":"2.2 - Mayoral Committee"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E16","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E17","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E18","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E19","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E20","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E21","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E22","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E23","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A4","v":"Vote 3 - OFFICE OF THE SPEAKER"},null,{"$f":"SUM(C30:C39)","v":0},0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E25","v":"3.1 - Speaker"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E26","v":"3.2 - Political Appointments"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E27","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E28","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E29","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E30","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E31","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E32","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E33","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E34","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A5","v":"Vote 4 - OFFICE OF THE MUNICIPAL MANAGER"},null,{"$f":"SUM(C41:C50)","v":0},3944739,0,0,0,986184.75,-986184.75,-1,0]
[{"$f":"'Org structure'!E36","v":"4.1 - Municipal Manager"},null,null,3944739,null,null,{"$f":"F41","v":0},{"$f":"D41/12*3","v":986184.75},-986184.75,-1,{"$f":"G41*12/3","v":0}]
[{"$f":"'Org structure'!E37","v":"4.2 - IDP"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E38","v":"4.3 - Internal Audit"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E39","v":"4.4 - Organisation & Workstudy"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E40","v":"4.5 - IT"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E41","v":"4.6 - Legal Services"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E42","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E43","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E44","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E45","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A6","v":"Vote 5 - CORPORATE SUPPORT SERVICES"},null,{"$f":"SUM(C52:C61)","v":0},{"$f":"SUM(D52:D61)","v":0},0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E47","v":"5.1 - Corporate Services Admin"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E48","v":"5.2 - Libraries"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E49","v":"5.3 - Halls & Offices"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E50","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E51","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E52","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E53","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E54","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E55","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E56","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A7","v":"Vote 6 - FINANCE"},null,{"$f":"SUM(C63:C72)","v":0},{"$f":"SUM(D63:D72)","v":0},0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E58","v":"6.1 - Administration"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E59","v":"6.2 - Expenditure"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E60","v":"6.3 - Budget Control & Salaries"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E61","v":"6.4 - Stores"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E62","v":"6.6 - Revenue"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E63","v":"6.7 - Fresh Produce Market"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E64","v":"6.8 - Valuation"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E65","v":"6.8 - Credit Contol"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E66","v":0},null,null,null,null,null,null,null,{"$f":"G71-H71","v":0},{"$f":"IF(I71=0,\"\",I71/H71)","v":""}]
[{"$f":"'Org structure'!E67","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A8","v":"Vote 7 - HUMAN RESOURCES"},null,{"$f":"SUM(C74:C83)","v":0},0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E69","v":"7.1 - Administration"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E70","v":"7.2 - Training"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E71","v":"7.3 - Health and Safety"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E72","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E73","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E74","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E75","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E76","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E77","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E78","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A9","v":"Vote 8 - COMMUNITY SERVICES"},null,{"$f":"SUM(C85:C94)","v":0},{"$f":"SUM(D85:D94)","v":47132296},0,1061795,1597795,11783074,-10185279,-0.86439913727097017,6391180]
[{"$f":"'Org structure'!E80","v":"8.1 - Community Services Admin"},null,null,null,null,null,{"$f":"F85","v":0},{"$f":"D85/12*3","v":0},0,"",{"$f":"G85*12/3","v":0}]
[{"$f":"'Org structure'!E81","v":"8.2 - Parks and Recreation"},null,null,47132296,null,1061795,{"$f":"F86+381000+155000","v":1597795},{"$f":"D86/12*3","v":11783074},-10185279,-0.86439913727097017,{"$f":"G86*12/3","v":6391180}]
[{"$f":"'Org structure'!E82","v":"8.3 - Refuse"},null,null,null,null,null,0,{"$f":"D87/12*3","v":0},0,"",{"$f":"G87*12/3","v":0}]
[{"$f":"'Org structure'!E83","v":"8.4 - Enviromental Protection"},null,null,null,null,null,0,{"$f":"D88/12*3","v":0},0,"",{"$f":"G88*12/3","v":0}]
[{"$f":"'Org structure'!E84","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E85","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E86","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E87","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E88","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E89","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A10","v":"Vote 9 - PUBLIC SAFETY AND TRANSPORT"},null,{"$f":"SUM(C96:C105)","v":0},{"$f":"SUM(D96:D105)","v":601788},0,0,0,150447,-150447,-1,0]
[{"$f":"'Org structure'!E91","v":"9.1 - Traffic"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E92","v":"9.2 - Disaster Management"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E93","v":"9.3 - Security"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E94","v":"9.4 - Fire Services"},null,null,601788,null,null,{"$f":"F99","v":0},{"$f":"D99/12*3","v":150447},-150447,-1,{"$f":"G99*12/3","v":0}]
[{"$f":"'Org structure'!E95","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E96","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E97","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E98","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E99","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E100","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A11","v":"Vote 10 - ECONOMIC DEVELOPMENT"},null,{"$f":"SUM(C107:C116)","v":0},{"$f":"SUM(D107:D116)","v":14643021},0,150661,3404661,3660755.25,-256094.25,-6.9956670826327436E-2,13618644]
[{"$f":"'Org structure'!E102","v":"10.1 - Economic Development"},null,null,14643021,null,150661,{"$f":"F107+1271000+1983000","v":3404661},{"$f":"D107/12*3","v":3660755.25},-256094.25,-6.9956670826327436E-2,{"$f":"G107*12/3","v":13618644}]
[{"$f":"'Org structure'!E103","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E104","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E105","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E106","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E107","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E108","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E109","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E110","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E111","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A12","v":"Vote 11 - ENGINEERING SERVICES"},null,{"$f":"SUM(C118:C127)","v":0},{"$f":"SUM(D118:D127)","v":17108115},0,288736,5686736,4277028.75,1409707.25,0.32959966659097162,22746944]
[{"$f":"'Org structure'!E113","v":"11.1 - Building"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E114","v":"11.2 - Engineering Administration"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E115","v":"11.3 - Engineering Planning"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E116","v":"11.4 - Engineering Surveying"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E117","v":"11.5 - Eng- Intern Serv Building Shop"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E118","v":"11.6 - Roads"},null,null,4350898,null,123959,{"$f":"F123+458000+353000","v":934959},{"$f":"D123/12*3","v":1087724.5},-152765.5,-0.14044502996852604,{"$f":"G123*12/3","v":3739836}]
[{"$f":"'Org structure'!E119","v":"11.7 - Storm Water"},null,null,12757217,null,164777,{"$f":"F124+2749000+1838000","v":4751777},{"$f":"D124/12*3","v":3189304.25},1562472.75,0.48991022101450499,{"$f":"G124*12/3","v":19007108}]
[{"$f":"'Org structure'!E120","v":"11.8 - Eng - Roads/ Storm Water"},null,null,null,null,null,{"$f":"F125","v":0},{"$f":"D125/12*3","v":0},0,"",{"$f":"G125*12/3","v":0}]
[{"$f":"'Org structure'!E121","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E122","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A13","v":"Vote 12 - WATER"},null,{"$f":"SUM(C129:C138)","v":0},{"$f":"SUM(D129:D138)","v":30781038},0,6565912,8133912,7695259.5,438652.5,5.7002950972608525E-2,32535648]
[{"$f":"'Org structure'!E124","v":"12.1 - Eng-Admin: Water and Sewerage"},null,null,null,null,null,{"$f":"F129","v":0},{"$f":"D129/12*3","v":0},0,"",{"$f":"G129*12/3","v":0}]
[{"$f":"'Org structure'!E125","v":"12.2 - Eng-Admin: Water Supply"},null,null,40000,null,5993033,{"$f":"F130+377000","v":6370033},{"$f":"D130/12*3","v":10000},6360033,636.00329999999997,{"$f":"G130*12/3","v":25480132}]
[{"$f":"'Org structure'!E126","v":"12.3 - Water Workshop"},null,null,null,null,null,0,{"$f":"D131/12*3","v":0},0,"",{"$f":"G131*12/3","v":0}]
[{"$f":"'Org structure'!E127","v":"12.4 - Sewerage Network"},null,null,30741038,null,572879,{"$f":"F132+1191000","v":1763879},{"$f":"D132/12*3","v":7685259.5},-5921380.5,-0.77048543383603374,{"$f":"G132*12/3","v":7055516}]
[{"$f":"'Org structure'!E128","v":"12.5 - Purifying Works"},null,null,null,null,null,0,{"$f":"D133/12*3","v":0},0,"",{"$f":"G133*12/3","v":0}]
[{"$f":"'Org structure'!E129","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E130","v":0},null,null,null,null,null,null,null,{"$f":"G135-H135","v":0},{"$f":"IF(I135=0,\"\",I135/H135)","v":""}]
[{"$f":"'Org structure'!E131","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E132","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E133","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A14","v":"Vote 13 - ELECTRICITY"},null,{"$f":"SUM(C140:C149)","v":0},{"$f":"SUM(D140:D149)","v":2240000},0,0,673000,560000,113000,0.20178571428571429,2692000]
[{"$f":"'Org structure'!E135","v":"13.1 - Elec and Mec Eng Admin"},null,null,null,null,null,{"$f":"F140","v":0},{"$f":"D140/12*3","v":0},0,"",{"$f":"G140*12/3","v":0}]
[{"$f":"'Org structure'!E136","v":"13.2 - Distribution"},null,null,1800000,null,null,0,{"$f":"D141/12*3","v":450000},-450000,-1,{"$f":"G141*12/3","v":0}]
[{"$f":"'Org structure'!E137","v":"13.3 - Distribution 132kVA"},null,null,null,null,null,0,{"$f":"D142/12*3","v":0},0,"",{"$f":"G142*12/3","v":0}]
[{"$f":"'Org structure'!E138","v":"13.4 - Streetlights"},null,null,440000,null,0,{"$f":"F143+673000","v":673000},{"$f":"D143/12*3","v":110000},563000,5.1181818181818182,{"$f":"G143*12/3","v":2692000}]
[{"$f":"'Org structure'!E139","v":"13.5 - Electrical Workshop"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E140","v":"13.6 - Revenue Protection"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E141","v":"13.7 - Eng - Plant"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E142","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E143","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E144","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A15","v":"Vote 14 - MECHANICAL WORKSHOP"},null,{"$f":"SUM(C151:C160)","v":0},{"$f":"SUM(D151:D160)","v":0},0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E146","v":"14.1 - Mechanical workshop"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E147","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E148","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E149","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E150","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E151","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E152","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E153","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E154","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E155","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A16","v":"Vote 15 - HOUSING SERVICES"},null,{"$f":"SUM(C162:C171)","v":0},{"$f":"SUM(D162:D171)","v":0},0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E157","v":"15.1 - Housing services"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E158","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E159","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E160","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E161","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E162","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E163","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E164","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E165","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E166","v":0},null,null,null,null,null,null,null,0,"",null,{"$f":"SUM(L79:L82)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Total multi-year capital expenditure",null,{"$f":"C7+C18+C29+C40+C51+C62+C73+C84+C95+C106+C117+C128+C139+C150+C161","v":0},{"$f":"D7+D18+D29+D40+D51+D62+D73+D84+D95+D106+D117+D128+D139+D150+D161","v":146450997},0,8086254,19515254,36612749.25,-17097495.25,-0.46698201037170134,78061016]
[null,null,null,null,null,null,null,null,0,""]
["Capital expenditure - Municipal Vote"]
["Expenditue of single-year capital appropriation",1,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A2","v":"Vote 1 - COUNCIL GENERAL"},null,{"$f":"SUM(C177:C186)","v":0},0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E3","v":"1.1 - Council"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E4","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E5","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E6","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E7","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E8","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E9","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E10","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E11","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E12","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A3","v":"Vote 2 - OFFICE OF THE EXECUTIVE MAYOR"},null,{"$f":"SUM(C188:C197)","v":0},{"$f":"SUM(D188:D197)","v":0},{"$f":"SUM(E188:E197)","v":0},0,0,0,0,"",0]
[{"$f":"'Org structure'!E14","v":"2.1 - Executive Mayor"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E15","v":"2.2 - Mayoral Committee"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E16","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E17","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E18","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E19","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E20","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E21","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E22","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E23","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A4","v":"Vote 3 - OFFICE OF THE SPEAKER"},null,{"$f":"SUM(C199:C208)","v":0},0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E25","v":"3.1 - Speaker"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E26","v":"3.2 - Political Appointments"},null,null,null,null,null,null,null,{"$f":"G200-H200","v":0},{"$f":"IF(I200=0,\"\",I200/H200)","v":""}]
[{"$f":"'Org structure'!E27","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E28","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E29","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E30","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E31","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E32","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E33","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E34","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A5","v":"Vote 4 - OFFICE OF THE MUNICIPAL MANAGER"},null,{"$f":"SUM(C210:C219)","v":0},0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E36","v":"4.1 - Municipal Manager"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E37","v":"4.2 - IDP"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E38","v":"4.3 - Internal Audit"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E39","v":"4.4 - Organisation & Workstudy"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E40","v":"4.5 - IT"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E41","v":"4.6 - Legal Services"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E42","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E43","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E44","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E45","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A6","v":"Vote 5 - CORPORATE SUPPORT SERVICES"},null,{"$f":"SUM(C221:C230)","v":0},0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E47","v":"5.1 - Corporate Services Admin"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E48","v":"5.2 - Libraries"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E49","v":"5.3 - Halls & Offices"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E50","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E51","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E52","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E53","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E54","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E55","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E56","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A7","v":"Vote 6 - FINANCE"},null,{"$f":"SUM(C232:C241)","v":0},0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E58","v":"6.1 - Administration"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E59","v":"6.2 - Expenditure"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E60","v":"6.3 - Budget Control & Salaries"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E61","v":"6.4 - Stores"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E62","v":"6.6 - Revenue"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E63","v":"6.7 - Fresh Produce Market"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E64","v":"6.8 - Valuation"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E65","v":"6.8 - Credit Contol"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E66","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E67","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A8","v":"Vote 7 - HUMAN RESOURCES"},null,{"$f":"SUM(C243:C252)","v":0},0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E69","v":"7.1 - Administration"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E70","v":"7.2 - Training"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E71","v":"7.3 - Health and Safety"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E72","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E73","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E74","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E75","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E76","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E77","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E78","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A9","v":"Vote 8 - COMMUNITY SERVICES"},null,{"$f":"SUM(C254:C263)","v":0},0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E80","v":"8.1 - Community Services Admin"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E81","v":"8.2 - Parks and Recreation"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E82","v":"8.3 - Refuse"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E83","v":"8.4 - Enviromental Protection"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E84","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E85","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E86","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E87","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E88","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E89","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A10","v":"Vote 9 - PUBLIC SAFETY AND TRANSPORT"},null,{"$f":"SUM(C265:C274)","v":0},0,0,0,0,0,{"$f":"G264-H264","v":0},{"$f":"IF(I264=0,\"\",I264/H264)","v":""},0]
[{"$f":"'Org structure'!E91","v":"9.1 - Traffic"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E92","v":"9.2 - Disaster Management"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E93","v":"9.3 - Security"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E94","v":"9.4 - Fire Services"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E95","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E96","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E97","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E98","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E99","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E100","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A11","v":"Vote 10 - ECONOMIC DEVELOPMENT"},null,{"$f":"SUM(C276:C285)","v":0},0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E102","v":"10.1 - Economic Development"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E103","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E104","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E105","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E106","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E107","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E108","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E109","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E110","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E111","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A12","v":"Vote 11 - ENGINEERING SERVICES"},null,{"$f":"SUM(C287:C296)","v":0},0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E113","v":"11.1 - Building"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E114","v":"11.2 - Engineering Administration"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E115","v":"11.3 - Engineering Planning"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E116","v":"11.4 - Engineering Surveying"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E117","v":"11.5 - Eng- Intern Serv Building Shop"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E118","v":"11.6 - Roads"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E119","v":"11.7 - Storm Water"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E120","v":"11.8 - Eng - Roads/ Storm Water"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E121","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E122","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A13","v":"Vote 12 - WATER"},null,{"$f":"SUM(C298:C307)","v":0},0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E124","v":"12.1 - Eng-Admin: Water and Sewerage"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E125","v":"12.2 - Eng-Admin: Water Supply"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E126","v":"12.3 - Water Workshop"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E127","v":"12.4 - Sewerage Network"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E128","v":"12.5 - Purifying Works"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E129","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E130","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E131","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E132","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E133","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A14","v":"Vote 13 - ELECTRICITY"},null,{"$f":"SUM(C309:C318)","v":0},0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E135","v":"13.1 - Elec and Mec Eng Admin"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E136","v":"13.2 - Distribution"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E137","v":"13.3 - Distribution 132kVA"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E138","v":"13.4 - Streetlights"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E139","v":"13.5 - Electrical Workshop"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E140","v":"13.6 - Revenue Protection"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E141","v":"13.7 - Eng - Plant"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E142","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E143","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E144","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A15","v":"Vote 14 - MECHANICAL WORKSHOP"},null,{"$f":"SUM(C320:C329)","v":0},0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E146","v":"14.1 - Mechanical workshop"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E147","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E148","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E149","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E150","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E151","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E152","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E153","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E154","v":0},null,null,null,null,null,null,null,{"$f":"G328-H328","v":0},{"$f":"IF(I328=0,\"\",I328/H328)","v":""}]
[{"$f":"'Org structure'!E155","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!A16","v":"Vote 15 - HOUSING SERVICES"},null,{"$f":"SUM(C331:C340)","v":0},0,0,0,0,0,0,"",0]
[{"$f":"'Org structure'!E157","v":"15.1 - Housing services"},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E158","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E159","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E160","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E161","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E162","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E163","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E164","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E165","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'Org structure'!E166","v":0},null,null,null,null,null,null,null,0,"",null,{"$f":"SUM(L175:L251)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Total single-year capital expenditure",null,{"$f":"C176+C187+C198+C209+C220+C231+C242+C253+C264+C286+C297+C308+C319+C330+C275","v":0},{"$f":"D176+D187+D198+D209+D220+D231+D242+D253+D264+D286+D297+D308+D319+D330+D275","v":0},0,0,0,0,0,"",0]
[null,null,null,null,null,null,null,null,0,"",null,{"$f":"L171-L340","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Total Capital Expenditure",null,{"$f":"C172+C341","v":0},{"$f":"D172+D341","v":146450997},0,8086254,19515254,36612749.25,-17097495.25,-0.46698201037170134,78061016]
[{"$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]]}
[{"$f":"muni& \" - \"&S71E& \" - \"&date","v":"FS184 Matjhabeng - Table C6 Monthly Budget Statement - Financial Position - M03 September"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2014/15"},{"$f":"Head2","v":"Budget Year 2015/16"}]
[null,null,{"$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,null,5000000,null,91373231,{"$f":"F7*12/3","v":365492924}]
["Call investment deposits",null,null,13624000,null,null,{"$f":"F8*12/3","v":0}]
["Consumer debtors",null,null,1912017473,null,148227936,592911744]
["Other debtors",null,null,10000000,null,483000,1932000]
["Current portion of long-term receivables"]
["Inventory",null,null,346477184,null,{"$f":"B12/12*12","v":0},{"$f":"F12*12/3","v":0}]
["Total current assets",null,{"$f":"SUM(C7:C12)","v":0},{"$f":"SUM(D7:D12)","v":2287118657},{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":240084167},{"$f":"SUM(G7:G12)","v":960336668}]
[]
["Non current assets"]
["Long-term receivables"]
["Investments",null,null,15777435,null,20000043,{"$f":"F17*12/3","v":80000172}]
["Investment property",null,null,460000000,null,{"$f":"B18/12*12","v":0},0]
["Investments in Associate"]
["Property, plant and equipment",null,null,5000000000,null,{"$f":"B20/12*12","v":0},{"$f":"F20*12/3","v":0}]
["Agricultural"]
["Biological assets"]
["Intangible assets"]
["Other non-current assets",null,null,5000000,null,{"$f":"B24/12*12","v":0},{"$f":"F24*12/3","v":0}]
["Total non current assets",null,{"$f":"SUM(C16:C24)","v":0},{"$f":"SUM(D16:D24)","v":5480777435},{"$f":"SUM(E16:E24)","v":0},{"$f":"SUM(F16:F24)","v":20000043},{"$f":"SUM(G16:G24)","v":80000172}]
["TOTAL ASSETS",null,{"$f":"C13+C25","v":0},{"$f":"D13+D25","v":7767896092},{"$f":"E13+E25","v":0},{"$f":"F13+F25","v":260084210},{"$f":"G13+G25","v":1040336840}]
[]
["LIABILITIES"]
["Current liabilities"]
["Bank overdraft"]
["Borrowing",null,null,null,null,0,{"$f":"F31*12/3","v":0}]
["Consumer deposits",null,null,33000000,null,95429,381716]
["Trade and other payables",null,null,1450000000,null,{"$f":"-33107341-10554841","v":-43662182},-174648728]
["Provisions"]
["Total current liabilities",null,{"$f":"SUM(C30:C34)","v":0},{"$f":"SUM(D30:D34)","v":1483000000},{"$f":"SUM(E30:E34)","v":0},{"$f":"SUM(F30:F34)","v":-43566753},{"$f":"SUM(G30:G34)","v":-174267012}]
[]
["Non current liabilities"]
["Borrowing"]
["Provisions",null,null,318000000,null,{"$f":"B39/12*12","v":0},{"$f":"F39*12/3","v":0}]
["Total non current liabilities",null,{"$f":"SUM(C38:C39)","v":0},{"$f":"SUM(D38:D39)","v":318000000},{"$f":"SUM(E38:E39)","v":0},{"$f":"SUM(F38:F39)","v":0},{"$f":"SUM(G38:G39)","v":0}]
["TOTAL LIABILITIES",null,{"$f":"C35+C40","v":0},{"$f":"D35+D40","v":1801000000},{"$f":"E35+E40","v":0},{"$f":"F35+F40","v":-43566753},{"$f":"G35+G40","v":-174267012}]
[]
["NET ASSETS",2,{"$f":"C26-C41","v":0},{"$f":"D26-D41","v":5966896092},{"$f":"E26-E41","v":0},{"$f":"F26-F41","v":303650963},{"$f":"G26-G41","v":1214603852}]
[]
["COMMUNITY WEALTH/EQUITY"]
["Accumulated Surplus/(Deficit)",null,null,5966896092,null,{"$f":"B46/12*12","v":0},{"$f":"F46*12/3","v":0}]
["Reserves",null,null,null,null,303651000,1214604000]
["TOTAL COMMUNITY WEALTH/EQUITY",2,{"$f":"SUM(C46:C47)","v":0},{"$f":"SUM(D46:D47)","v":5966896092},{"$f":"SUM(E46:E47)","v":0},{"$f":"SUM(F46:F47)","v":303651000},{"$f":"SUM(G46:G47)","v":1214604000}]
[{"$f":"head27a","v":"References"}]
["1. Material variances to be explained in Table SC1"]
["2. Net assets must balance with Total Community Wealth/Equity"]
[]
[]
["check balance",null,{"$f":"C43-C48","v":0},{"$f":"D43-D48","v":0},{"$f":"E43-E48","v":0},{"$f":"F43-F48","v":-37},{"$f":"G43-G48","v":-148}]

{"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]]}
[{"$f":"muni& \" - \"&S71F& \" - \"&date","v":"FS184 Matjhabeng - Table C7 Monthly Budget Statement - Cash Flow  - M03 September"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2014/15"},{"$f":"Head2","v":"Budget Year 2015/16"}]
[null,null,{"$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, penalties & collection charges",null,null,189178890,null,{"$f":"'SC9'!E6","v":26140084},{"$f":"F7+8336000+10691000","v":45167084},{"$f":"D7/12*3","v":47294722.5},{"$f":"G7-H7","v":-2127638.5},{"$f":"IF(I7=0,\"\",I7/H7)","v":-4.4986805874587803E-2},{"$f":"G7*12/3","v":180668336}]
["Service charges",null,null,911058804,null,{"$f":"'SC9'!E8+'SC9'!E9+'SC9'!E10+'SC9'!E11","v":55636080},{"$f":"F8+43912000+53561000","v":153109080},227764701,{"$f":"G8-H8","v":-74655621},{"$f":"IF(I8=0,\"\",I8/H8)","v":-0.32777520253237136},612436320]
["Other revenue",null,null,{"$f":"8607269+4103202+39541+10535024+79072629","v":102357665},null,{"$f":"'SC9'!E13+'SC9'!E16+'SC9'!E17+'SC9'!E18+'SC9'!E21","v":17878735},{"$f":"F9+6292000+8310000","v":32480735},25589416.25,6891318.75,0.26930347619789879,129922940]
["Government - operating",null,null,{"$f":"406586000","v":406586000},null,{"$f":"'C4-FinPerf RE'!F20","v":0},{"$f":"F10+170484000","v":170484000},101646500,{"$f":"G10-H10","v":68837500},0.67722449863005607,681936000]
["Government - capital",null,null,116451000,null,{"$f":"'C4-FinPerf RE'!F40","v":600000},{"$f":"F11+40735000","v":41335000},29112750,{"$f":"G11-H11","v":12222250},{"$f":"IF(I11=0,\"\",I11/H11)","v":0.4198246472765369},165340000]
["Interest",null,null,{"$f":"635000+112971000","v":113606000},null,{"$f":"'SC9'!E14+'SC9'!E15","v":1038461},{"$f":"F12+475000+563000","v":2076461},28401500,{"$f":"G12-H12","v":-26325039},-0.92688903755083363,8305844]
["Dividends",null,null,13600,null,{"$f":"'C4-FinPerf RE'!F16","v":0},{"$f":"F13","v":0},3400,{"$f":"G13-H13","v":-3400},-1,0]
["Payments"]
["Suppliers and employees",null,null,{"$f":"'C4-FinPerf RE'!D26+'C4-FinPerf RE'!D27+'C4-FinPerf RE'!D28+'C4-FinPerf RE'!D29+'C4-FinPerf RE'!D31+'C4-FinPerf RE'!D32+'C4-FinPerf RE'!D33+'C4-FinPerf RE'!D35","v":1867822521},null,{"$f":"'C4-FinPerf RE'!F26+'C4-FinPerf RE'!F27+'C4-FinPerf RE'!F28+'C4-FinPerf RE'!F29+'C4-FinPerf RE'!F31+'C4-FinPerf RE'!F32+'C4-FinPerf RE'!F33+'C4-FinPerf RE'!F35","v":78774417},{"$f":"'C4-FinPerf RE'!G26+'C4-FinPerf RE'!G27+'C4-FinPerf RE'!G28+'C4-FinPerf RE'!G29+'C4-FinPerf RE'!G31+'C4-FinPerf RE'!G32+'C4-FinPerf RE'!G33+'C4-FinPerf RE'!G35","v":270842417},{"$f":"D15/12*3","v":466955630.25},{"$f":"H15-G15","v":196113213.25},0.4199825434056858,{"$f":"G15*12/3","v":1083369668}]
["Finance charges",null,null,{"$f":"'C4-FinPerf RE'!D30","v":168000000},null,{"$f":"'C4-FinPerf RE'!F30","v":0},{"$f":"'C4-FinPerf RE'!G30","v":0},{"$f":"D16/12*3","v":42000000},{"$f":"H16-G16","v":42000000},1,{"$f":"G16*12/3","v":0}]
["Transfers and Grants",null,null,{"$f":"'C4-FinPerf RE'!D34","v":32850000},null,{"$f":"'C4-FinPerf RE'!F34","v":0},{"$f":"'C4-FinPerf RE'!G34","v":0},{"$f":"D17/12*3","v":8212500},{"$f":"H17-G17","v":8212500},1,{"$f":"G17*12/3","v":0}]
["NET CASH FROM/(USED) OPERATING ACTIVITIES",null,{"$f":"SUM(C7:C13)+SUM(C15:C17)","v":0},3907924480,0,180067777,715494777,976981120,{"$f":"H18-G18","v":261486343},0.26764728370595331,{"$f":"SUM(K7:K13)+SUM(K15:K17)","v":2861979108}]
[]
["CASH FLOWS FROM INVESTING ACTIVITIES"]
["Receipts"]
["Proceeds on disposal of PPE",null,null,null,null,null,null,null,{"$f":"G22-H22","v":0},{"$f":"IF(I22=0,\"\",I22/H22)","v":""}]
["Decrease (Increase) in non-current debtors",null,null,null,null,null,null,null,{"$f":"G23-H23","v":0},""]
["Decrease (increase) other non-current receivables",null,null,null,null,null,null,null,{"$f":"G24-H24","v":0},""]
["Decrease (increase) in non-current investments",null,null,null,null,null,null,null,{"$f":"G25-H25","v":0},""]
["Payments"]
["Capital assets",null,null,{"$f":"'C5-Capex'!D63","v":146450997},null,{"$f":"'C5-Capex'!F63","v":8086254},{"$f":"'C5-Capex'!G63","v":19515254},{"$f":"D27/12*3","v":36612749.25},{"$f":"H27-G27","v":17097495.25},0.46698201037170134,{"$f":"G27*12/3","v":78061016}]
["NET CASH FROM/(USED) INVESTING ACTIVITIES",null,{"$f":"SUM(C22:C25)+C27","v":0},{"$f":"SUM(D22:D25)+D27","v":146450997},0,8086254,19515254,36612749.25,{"$f":"H28-G28","v":17097495.25},0.46698201037170134,{"$f":"SUM(K22:K25)+K27","v":78061016}]
[]
["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,null,null,null,null,null,null,{"$f":"G33-H33","v":0},""]
["Increase (decrease) in consumer deposits",null,null,null,null,null,null,null,{"$f":"G34-H34","v":0},""]
["Payments",null,null,null,null,null,null,null,null,""]
["Repayment of borrowing",null,null,null,null,null,null,null,{"$f":"H36-G36","v":0},""]
["NET CASH FROM/(USED) FINANCING ACTIVITIES",null,{"$f":"SUM(C32:C34)+C36","v":0},0,0,0,0,0,{"$f":"H37-G37","v":0},"",{"$f":"SUM(K32:K34)+K36","v":0}]
[]
["NET INCREASE/ (DECREASE) IN CASH HELD",null,{"$f":"C18+C28+C37","v":0},4054375477,0,188154031,735010031,1013593869.25,null,null,{"$f":"K18+K28+K37","v":2940040124}]
["Cash/cash equivalents at beginning:",null,null,null,null,null,null,{"$f":"IF(E40=0, D40, E40)","v":0},null,null,{"$f":"G40","v":0}]
["Cash/cash equivalents at month/year end:",null,{"$f":"C39+C40","v":0},{"$f":"D39+D40","v":4054375477},{"$f":"E39+E40","v":0},null,{"$f":"G39+G40","v":735010031},{"$f":"H39+H40","v":1013593869.25},null,null,{"$f":"K39+K40","v":2940040124}]
["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]]}
[{"$f":"muni& \" - \"&S71G& \" - \"&date","v":"FS184 Matjhabeng - Supporting Table SC1 Material variance explanations  - M03 September"}]
[{"$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,"Property Rates",null,"Under collection on property rates","Stringent credit control and debt collection action to be taken"]
[null,"Service Charges ",null,"Under collection on service charges and losses","Stringent credit control and debt collection action to be taken"]
[]
[]
[2,{"$f":"'C4-FinPerf RE'!A25","v":"Expenditure By Type"}]
[null,"Other Expenditure",null,"Under expenditure due to cashflow constrains","Intensify revenue collection to ensure that creditors are paid"]
[null,null,null,null,"as per section 65 of the MFMA."]
[]
[]
[3,{"$f":"RIGHT('C5-Capex'!A40,19)","v":"Capital Expenditure"}]
[null,"MIG Expenditure",null,"Under-spending of MIG ","PMU to ensure that the complete documentation should"]
[null,null,null,null,"the finance department on time for verification and payment."]
[]
[]
[4,"Financial Position"]
[]
[]
[]
[]
[5,"Cash Flow"]
[]
[]
[]
[]
[6,"Measureable performance"]
[]
[]
[]
[]
[7,"Municipal Entities"]
[]
[]
[]
[]
[]
[{"$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]]}
[{"$f":"muni& \" - \"&S71H& \" - \"&Head57","v":"FS184 Matjhabeng - Supporting Table SC2 Monthly Budget Statement - performance indicators   - M03 September"}]
["Description of financial indicator","Basis of calculation",{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2014/15"},{"$f":"Head2","v":"Budget Year 2015/16"}]
[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":0},{"$f":"IF(ISERROR((E42+E44)/E45),0,((E42+E44)/E45))","v":0.1743535558859971},{"$f":"IF(ISERROR((F42+F44)/F45),0,((F42+F44)/F45))","v":0},{"$f":"IF(ISERROR((G42+G44)/G45),0,((G42+G44)/G45))","v":0},{"$f":"IF(ISERROR((H42+H44)/H45),0,((H42+H44)/H45))","v":2.5400135164205095E-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},{"$f":"IF(ISERROR(E48/E49),0,(E48/E49))","v":0.24300741585630414},{"$f":"IF(ISERROR(F48/F49),0,(F48/F49))","v":0},{"$f":"IF(ISERROR(G48/G49),0,(G48/G49))","v":-0.14379067416211375},{"$f":"IF(ISERROR(H48/H49),0,(H48/H49))","v":-0.14379067416211375}]
["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},{"$f":"IF(ISERROR(E52/E53),0,(E52/E53))","v":1.5422243135536076},{"$f":"IF(ISERROR(F52/F53),0,(F52/F53))","v":0},{"$f":"IF(ISERROR(G52/G53),0,(G52/G53))","v":-5.5107197683517981},{"$f":"IF(ISERROR(H52/H53),0,(H52/H53))","v":-5.5107197683517981}]
["Liquidity Ratio","Monetary Assets/Current Liabilities",null,{"$f":"IF(ISERROR(D54/D53),0,(D54/D53))","v":0},{"$f":"IF(ISERROR(E54/E53),0,(E54/E53))","v":1.2558327714093055E-2},{"$f":"IF(ISERROR(F54/F53),0,(F54/F53))","v":0},{"$f":"IF(ISERROR(G54/G53),0,(G54/G53))","v":-2.0973156066966938},{"$f":"IF(ISERROR(H54/H53),0,(H54/H53))","v":-2.0973156066966938}]
["Revenue Management"]
["Annual Debtors Collection Rate \n(Payment Level %)","Last 12 Mths Receipts/ Last 12 Mths Billing"]
["Outstanding Debtors to Revenue","Total Outstanding Debtors to Annual Revenue",null,{"$f":"IF(ISERROR(D59/D55),0,(D59/D55))","v":0},{"$f":"IF(ISERROR(E59/E55),0,(E59/E55))","v":0.98427710786292155},{"$f":"IF(ISERROR(F59/F55),0,(F59/F55))","v":0},{"$f":"IF(ISERROR(G59/G55),0,(G59/G55))","v":0.2543528389107868},{"$f":"IF(ISERROR(H59/H55),0,(H59/H55))","v":0.2543528389107868}]
["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},{"$f":"IF(ISERROR(H64/H63),0,(H64/H63))","v":0}]
["Creditors Management"]
["Creditors System Efficiency","% of Creditors Paid Within Terms (within MFMA s 65(e))"]
["Funding of Provisions"]
["Percentage Of Provisions Not Funded","Unfunded Provisions/Total Provisions"]
["Other Indicators"]
["Electricity Distribution Losses","% Volume (units purchased and generated less units sold)/units purchased and generated",2]
["Water Distribution Losses","% Volume (units purchased and own source less units sold)/Total units purchased and own source",2]
["Employee costs","Employee costs/Total Revenue - capital revenue",null,{"$f":"IF(ISERROR(D40/D55),0,(D40/D55))","v":0},{"$f":"IF(ISERROR(E40/E55),0,(E40/E55))","v":0.29152295867166},{"$f":"IF(ISERROR(F40/F55),0,(F40/F55))","v":0},{"$f":"IF(ISERROR(G40/G55),0,(G40/G55))","v":0.24182027730007888},{"$f":"IF(ISERROR(H40/H55),0,(H40/H55))","v":0.24182027730007888}]
["Repairs & Maintenance","R&M/Total Revenue - capital revenue",null,{"$f":"IF(ISERROR(D41/D55),0,(D41/D55))","v":0},{"$f":"IF(ISERROR(E41/E55),0,(E41/E55))","v":0.11096799164706818},{"$f":"IF(ISERROR(F41/F55),0,(F41/F55))","v":0},{"$f":"IF(ISERROR(G41/G55),0,(G41/G55))","v":7.9034392050221693E-3},{"$f":"IF(ISERROR(H41/H55),0,(H41/H55))","v":7.9034392050221693E-3}]
["Interest & Depreciation","I&D/Total Revenue - capital revenue",null,{"$f":"IF(ISERROR((D42+D44)/D55),0,((D42+D44)/D55))","v":0},{"$f":"IF(ISERROR((E42+E44)/E55),0,((E42+E44)/E55))","v":0.18470668232973592},{"$f":"IF(ISERROR((F42+F44)/F55),0,((F42+F44)/F55))","v":0},{"$f":"IF(ISERROR((G42+G44)/G55),0,((G42+G44)/G55))","v":0},{"$f":"IF(ISERROR((H42+H44)/H55),0,((H42+H44)/H55))","v":1.1766475385504868E-2}]
["IDP regulation financial viability indicators"]
["i. Debt coverage","(Total Operating Revenue - Operating Grants)/Debt service payments due within financial year)",null,null,{"$f":"('C4-FinPerf RE'!D23-'SC6'!D38)/'SC3'!K14","v":0.84416956709277391},null,{"$f":"('C4-FinPerf RE'!G23-'SC6'!G38)/'SC3'!K14","v":0.22590279356129978},{"$f":"G30*12/3","v":0.90361117424519899}]
["ii. O/S Service Debtors to Revenue","Total outstanding service debtors/annual revenue received for services",null,null,{"$f":"'SC3'!K14/'C4-FinPerf RE'!D23","v":0.93794518334285504},null,{"$f":"'SC3'!K14/'C4-FinPerf RE'!G37","v":6.7623979409768831},{"$f":"G31*12/3","v":27.049591763907532}]
["iii. Cost coverage","(Available cash + Investments)/monthly fixed operational expenditure",null,null,{"$f":"('SC9'!O34+'SC5'!J24)/'C4-FinPerf RE'!D37","v":0.8987686258341322},null,{"$f":"('SC9'!E34+'SC5'!J24)/'C4-FinPerf RE'!G37","v":0.44785953892886726},{"$f":"G32*12/3","v":1.791438155715469}]
["References"]
["1. Consumer debtors > 12 months old are excluded from current assets."]
["2. Material variances to be explained."]
[]
["Calculations"]
[{"$f":"'C6-FinPos'!A38","v":"Borrowing"},null,null,{"$f":"'C6-FinPos'!C38","v":0},{"$f":"'C6-FinPos'!D38","v":0},{"$f":"'C6-FinPos'!E38","v":0},{"$f":"'C6-FinPos'!F38","v":0},0]
["Total Assets",null,null,{"$f":"'C6-FinPos'!C26","v":0},{"$f":"'C6-FinPos'!D26","v":7767896092},{"$f":"'C6-FinPos'!E26","v":0},{"$f":"'C6-FinPos'!F26","v":260084210},{"$f":"'C6-FinPos'!G26","v":1040336840}]
[{"$f":"'C4-FinPerf RE'!A26","v":"Employee related costs"},null,null,{"$f":"'C4-FinPerf RE'!C26","v":0},{"$f":"'C4-FinPerf RE'!D26","v":569262676},{"$f":"'C4-FinPerf RE'!E26","v":0},{"$f":"'C4-FinPerf RE'!G26","v":141383599},{"$f":"'C4-FinPerf RE'!K26","v":565534396}]
[{"$f":"A27","v":"Repairs & Maintenance"},null,null,null,216689403,0,{"$f":"SC13c!G76","v":4620856},{"$f":"G41*12/3","v":18483424}]
["Interest (finance charges)",null,null,{"$f":"'C4-FinPerf RE'!C30","v":0},{"$f":"'C4-FinPerf RE'!D30","v":168000000},{"$f":"'C4-FinPerf RE'!E30","v":0},{"$f":"'C4-FinPerf RE'!G30","v":0},{"$f":"'C4-FinPerf RE'!K30","v":0}]
["Principal paid",null,null,{"$f":"-'C7-CFlow'!C36","v":0},{"$f":"-'C7-CFlow'!D36","v":0},{"$f":"-'C7-CFlow'!E36","v":0},{"$f":"-'C7-CFlow'!G36","v":0},{"$f":"-'C7-CFlow'!K36","v":0}]
["Depreciation",null,null,{"$f":"'C4-FinPerf RE'!C29","v":0},{"$f":"'C4-FinPerf RE'!D29","v":192680410},{"$f":"'C4-FinPerf RE'!E29","v":0},null,{"$f":"'C4-FinPerf RE'!K27","v":27517736}]
["Operating expenditure",null,null,{"$f":"'C4-FinPerf RE'!C37","v":0},{"$f":"'C4-FinPerf RE'!D37","v":2068672521},{"$f":"'C4-FinPerf RE'!E37","v":0},{"$f":"'C4-FinPerf RE'!G37","v":270842417},{"$f":"'C4-FinPerf RE'!K37","v":1083369668}]
[{"$f":"'C5-Capex'!A40","v":"Total Capital Expenditure"},null,null,{"$f":"'C5-Capex'!C40","v":0},{"$f":"'C5-Capex'!D40","v":146450997},{"$f":"'C5-Capex'!E40","v":0},{"$f":"'C5-Capex'!G40","v":19515254},{"$f":"'C5-Capex'!K40","v":78061016}]
["Borrowed funding for capital",null,null,{"$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,{"$f":"'C6-FinPos'!C30+'C6-FinPos'!C31+'C6-FinPos'!C33+'C6-FinPos'!C38","v":0},{"$f":"'C6-FinPos'!D30+'C6-FinPos'!D31+'C6-FinPos'!D33+'C6-FinPos'!D38","v":1450000000},{"$f":"'C6-FinPos'!E30+'C6-FinPos'!E31+'C6-FinPos'!E33+'C6-FinPos'!E38","v":0},{"$f":"'C6-FinPos'!F30+'C6-FinPos'!F31+'C6-FinPos'!F33+'C6-FinPos'!F38","v":-43662182},{"$f":"'C6-FinPos'!G30+'C6-FinPos'!G31+'C6-FinPos'!G33+'C6-FinPos'!G38","v":-174648728}]
["Equity",null,null,{"$f":"'C6-FinPos'!C48","v":0},{"$f":"'C6-FinPos'!D48","v":5966896092},{"$f":"'C6-FinPos'!E48","v":0},{"$f":"'C6-FinPos'!F48","v":303651000},{"$f":"'C6-FinPos'!G48","v":1214604000}]
[{"$f":"'C6-FinPos'!A47","v":"Reserves"},null,null,{"$f":"'C6-FinPos'!C47","v":0},{"$f":"'C6-FinPos'!D47","v":0},{"$f":"'C6-FinPos'!E47","v":0},{"$f":"'C6-FinPos'!F47","v":303651000},{"$f":"'C6-FinPos'!G47","v":1214604000}]
[{"$f":"'C6-FinPos'!A38","v":"Borrowing"},null,null,{"$f":"'C6-FinPos'!C38","v":0},{"$f":"'C6-FinPos'!D38","v":0},{"$f":"'C6-FinPos'!E38","v":0},{"$f":"'C6-FinPos'!F38","v":0},{"$f":"'C6-FinPos'!G38","v":0}]
[{"$f":"'C6-FinPos'!A6","v":"Current assets"},null,null,{"$f":"'C6-FinPos'!C13","v":0},{"$f":"'C6-FinPos'!D13","v":2287118657},{"$f":"'C6-FinPos'!E13","v":0},{"$f":"'C6-FinPos'!F13","v":240084167},{"$f":"'C6-FinPos'!G13","v":960336668}]
[{"$f":"'C6-FinPos'!A29","v":"Current liabilities"},null,null,{"$f":"'C6-FinPos'!C35","v":0},{"$f":"'C6-FinPos'!D35","v":1483000000},{"$f":"'C6-FinPos'!E35","v":0},{"$f":"'C6-FinPos'!F35","v":-43566753},{"$f":"'C6-FinPos'!G35","v":-174267012}]
["Monetary assets",null,null,{"$f":"'C6-FinPos'!C7+'C6-FinPos'!C8","v":0},{"$f":"'C6-FinPos'!D7+'C6-FinPos'!D8","v":18624000},{"$f":"'C6-FinPos'!E7+'C6-FinPos'!E8","v":0},{"$f":"'C6-FinPos'!F7+'C6-FinPos'!F8","v":91373231},{"$f":"'C6-FinPos'!G7+'C6-FinPos'!G8","v":365492924}]
[{"$f":"'C4-FinPerf RE'!A23","v":"Total Revenue (excluding capital transfers and contributions)"},null,null,{"$f":"'C4-FinPerf RE'!C23","v":0},{"$f":"'C4-FinPerf RE'!D23","v":1952719877},{"$f":"'C4-FinPerf RE'!E23","v":0},{"$f":"'C4-FinPerf RE'!G23","v":584663952},{"$f":"'C4-FinPerf RE'!K23","v":2338655808}]
[{"$f":"'C4-FinPerf RE'!A20","v":"Transfers recognised - operational"},null,null,{"$f":"'C4-FinPerf RE'!C20","v":0},{"$f":"'C4-FinPerf RE'!D20","v":406586000},{"$f":"'C4-FinPerf RE'!E20","v":0},{"$f":"'C4-FinPerf RE'!G20","v":170913000},{"$f":"'C4-FinPerf RE'!K20","v":683652000}]
[{"$f":"'C4-FinPerf RE'!A40","v":"Transfers recognised - capital"},null,null,{"$f":"'C4-FinPerf RE'!C40","v":0},{"$f":"'C4-FinPerf RE'!D40","v":116450997},{"$f":"'C4-FinPerf RE'!E40","v":0},{"$f":"'C4-FinPerf RE'!G40","v":41335000},{"$f":"'C4-FinPerf RE'!K40","v":165340000}]
["Debt service payments",null,null,{"$f":"'C7-CFlow'!C12+'C7-CFlow'!C36","v":0},{"$f":"'C7-CFlow'!D12+'C7-CFlow'!D36","v":113606000},{"$f":"'C7-CFlow'!E12+'C7-CFlow'!E36","v":0},{"$f":"'C7-CFlow'!G16+'C7-CFlow'!G36","v":0},{"$f":"'C7-CFlow'!K16+'C7-CFlow'!K36","v":0}]
["Outstanding debtors (receivables)",null,null,{"$f":"'C6-FinPos'!C9+'C6-FinPos'!C10+'C6-FinPos'!C11+'C6-FinPos'!C16","v":0},{"$f":"'C6-FinPos'!D9+'C6-FinPos'!D10+'C6-FinPos'!D11+'C6-FinPos'!D16","v":1922017473},{"$f":"'C6-FinPos'!E9+'C6-FinPos'!E10+'C6-FinPos'!E11+'C6-FinPos'!E16","v":0},{"$f":"'C6-FinPos'!F9+'C6-FinPos'!F10+'C6-FinPos'!F11+'C6-FinPos'!F16","v":148710936},{"$f":"'C6-FinPos'!G9+'C6-FinPos'!G10+'C6-FinPos'!G11+'C6-FinPos'!G16","v":594843744}]
["Annual services revenue",null,null,{"$f":"SUM('C4-FinPerf RE'!C8:C12)","v":0},{"$f":"SUM('C4-FinPerf RE'!D8:D12)","v":1138823505},{"$f":"SUM('C4-FinPerf RE'!E8:E12)","v":0},{"$f":"SUM('C4-FinPerf RE'!G8:G12)","v":280029674}]
["Cash + investments","Including LT investments",null,{"$f":"'C6-FinPos'!C7+'C6-FinPos'!C8+'C6-FinPos'!C17-'C6-FinPos'!C30","v":0},{"$f":"'C6-FinPos'!D7+'C6-FinPos'!D8+'C6-FinPos'!D17-'C6-FinPos'!D30","v":34401435},{"$f":"'C6-FinPos'!E7+'C6-FinPos'!E8+'C6-FinPos'!E17-'C6-FinPos'!E30","v":0},{"$f":"'C6-FinPos'!F7+'C6-FinPos'!F8+'C6-FinPos'!F17-'C6-FinPos'!F30","v":111373274},{"$f":"'C6-FinPos'!G7+'C6-FinPos'!G8+'C6-FinPos'!G17-'C6-FinPos'!G30","v":445493096}]
["Fixed operational expend. (monthly)",null,null,null,{"$f":"'C4-FinPerf RE'!D37","v":2068672521},null,{"$f":"'C4-FinPerf RE'!G37","v":270842417},{"$f":"G62*12/3","v":1083369668}]
["Longstanding debtors outstanding",null,null,{"$f":"'C6-FinPos'!C16","v":0},{"$f":"'C6-FinPos'!D16","v":0},{"$f":"'C6-FinPos'!E16","v":0},{"$f":"'C6-FinPos'!F16","v":0},{"$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]]}
[{"$f":"muni& \" - \"&S71I& \" - \"&Head57","v":"FS184 Matjhabeng - Supporting Table SC3 Monthly Budget Statement - aged debtors - M03 September"}]
[{"$f":"desc","v":"Description"},null,{"$f":"Head2","v":"Budget Year 2015/16"}]
["R thousands","NT Code","0-30 Days","31-60 Days","61-90 Days","91-120 Days","121-150 Dys","151-180 Dys","181 Dys-1 Yr","Over 1Yr","Total","Total \nover 90 days","Actual Bad Debts Written Off against Debtors","Impairment - Bad Debts i.t.o Council Policy"]
["Debtors Age Analysis By Income Source"]
["Trade and Other Receivables from Exchange Transactions - Water",1200,{"$f":"[6]AD!$F$8","v":27197347.979996793},{"$f":"[6]AD!$G$8","v":20553293.609999191},{"$f":"[6]AD!$H$8","v":24054973.390001811},{"$f":"[6]AD!$I$8","v":29044358.999997463},{"$f":"[6]AD!$J$8","v":24062726.249996893},{"$f":"[6]AD!$K$8","v":13562834.269999409},{"$f":"[6]AD!$L$8","v":109687887.42000543},{"$f":"[6]AD!$M$8","v":361194489.22999173},{"$f":"SUM(C5:J5)","v":609357911.14998865},{"$f":"SUM(F5:J5)","v":537552296.1699909}]
["Trade and Other Receivables from Exchange Transactions - Electricity",1300,{"$f":"[6]AD!$F$9","v":50181075.950000577},{"$f":"[6]AD!$G$9","v":16835243.970000252},{"$f":"[6]AD!$H$9","v":9969415.8600000869},{"$f":"[6]AD!$I$9","v":6273883.8099998264},{"$f":"[6]AD!$J$9","v":7485260.8599997852},{"$f":"[6]AD!$K$9","v":4750367.8999998858},{"$f":"[6]AD!$L$9","v":23320514.640000384},{"$f":"[6]AD!$M$9","v":71123243.490000561},{"$f":"SUM(C6:J6)","v":189939006.48000136},{"$f":"SUM(F6:J6)","v":112953270.70000044}]
["Receivables from Non-exchange Transactions - Property Rates",1400,{"$f":"[6]AD!$F$10","v":16495583.370000379},{"$f":"[6]AD!$G$10","v":9135143.2900003102},{"$f":"[6]AD!$H$10","v":9812871.5400002897},{"$f":"[6]AD!$I$10","v":5138085.0600000359},{"$f":"[6]AD!$J$10","v":4816701.3499998283},{"$f":"[6]AD!$K$10","v":4637469.0099998703},{"$f":"[6]AD!$L$10","v":28690456.3500004},{"$f":"[6]AD!$M$10","v":146237838.61000133},{"$f":"SUM(C7:J7)","v":224964148.58000243},189520550.38000146]
["Receivables from Exchange Transactions - Waste Water Management",1500,{"$f":"[6]AD!$F$11","v":10032679.500004577},{"$f":"[6]AD!$G$11","v":8358377.6199963596},{"$f":"[6]AD!$H$11","v":8314362.3799959132},{"$f":"[6]AD!$I$11","v":5917849.920002548},{"$f":"[6]AD!$J$11","v":4987562.7200024426},{"$f":"[6]AD!$K$11","v":4824626.3300023358},{"$f":"[6]AD!$L$11","v":32050709.099997699},{"$f":"[6]AD!$M$11","v":149885207.56003368},224371375.13003555,197665955.63003871]
["Receivables from Exchange Transactions - Waste Management",1600,{"$f":"[6]AD!$F$12","v":5942116.8900057487},{"$f":"[6]AD!$G$12","v":4624896.7600044785},{"$f":"[6]AD!$H$12","v":4740808.0600049496},{"$f":"[6]AD!$I$12","v":3585109.9499992789},{"$f":"[6]AD!$J$12","v":3376108.4899992961},{"$f":"[6]AD!$K$12","v":3323817.7999993069},{"$f":"[6]AD!$L$12","v":22603621.599986918},{"$f":"[6]AD!$M$12","v":103207935.31998098},151404414.86998096,{"$f":"SUM(F9:J9)","v":136096593.15996578}]
["Receivables from Exchange Transactions - Property Rental Debtors",1700,{"$f":"[6]AD!$F$13","v":672470.9700000016},{"$f":"[6]AD!$G$13","v":684092.85000000172},{"$f":"[6]AD!$H$13","v":639046.44999999914},{"$f":"[6]AD!$I$13","v":608585.9500000003},{"$f":"[6]AD!$J$13","v":599152.45000000042},{"$f":"[6]AD!$K$13","v":590600.77000000083},{"$f":"[6]AD!$L$13","v":4147392.4800000046},{"$f":"[6]AD!$M$13","v":33337798.369998861},41279140.289998867,{"$f":"SUM(F10:J10)","v":39283530.019998863}]
["Interest on Arrear Debtor Accounts",1810,{"$f":"[6]AD!$F$14","v":9239440.4599918611},{"$f":"[6]AD!$G$14","v":8706419.6200024206},{"$f":"[6]AD!$H$14","v":8399647.7499975283},{"$f":"[6]AD!$I$14","v":8834534.0599913877},{"$f":"[6]AD!$J$14","v":8480744.0800053943},{"$f":"[6]AD!$K$14","v":7854322.4399988865},{"$f":"[6]AD!$L$14","v":49627023.12001282},{"$f":"[6]AD!$M$14","v":265700734.57999116},366842866.10999143,340497358.27999961]
["Recoverable unauthorised, irregular, fruitless and wasteful expenditure",1820,{"$f":"[6]AD!$F$15","v":0},{"$f":"[6]AD!$G$15","v":0},{"$f":"[6]AD!$H$15","v":0},{"$f":"[6]AD!$I$15","v":0},{"$f":"[6]AD!$J$15","v":0},{"$f":"[6]AD!$K$15","v":0},{"$f":"[6]AD!$L$15","v":0},{"$f":"[6]AD!$M$15","v":0},0,0]
["Other",1900,{"$f":"[6]AD!$F$16","v":3281887.8800003431},{"$f":"[6]AD!$G$16","v":1495023.5699999235},{"$f":"[6]AD!$H$16","v":259011.77000000051},{"$f":"[6]AD!$I$16","v":1037117.1699998619},{"$f":"[6]AD!$J$16","v":1700793.9100001771},{"$f":"[6]AD!$K$16","v":1916187.2900000985},{"$f":"[6]AD!$L$16","v":3739833.0000006319},{"$f":"[6]AD!$M$16","v":9955485.8500020988},23385340.440003134,{"$f":"SUM(F13:J13)","v":18349417.220002867}]
["Total By Income Source",2000,{"$f":"SUM(C5:C13)","v":123042603.00000027},70392491.290002942,66190137.200000577,60439524.919990405,55509050.110003814,41460225.809999794,273867437.71000433,1140642733.0100002,1831544203.0500023,{"$f":"SUM(L5:L13)","v":1571918971.5599988},0,0]
[{"$f":"Head1&\" - totals only\"","v":"2014/15 - totals only"},null,null,null,null,null,null,null,null,null,{"$f":"SUM(C15:J15)","v":0},{"$f":"SUM(F15:J15)","v":0}]
["Debtors Age Analysis By Customer Group"]
["Organs of State",2200,{"$f":"[6]AD!$F$19","v":5629469.8700000001},{"$f":"[6]AD!$G$19","v":3258503.7000000011},{"$f":"[6]AD!$H$19","v":3600647.4299999988},{"$f":"[6]AD!$I$19","v":1002221.4700000001},{"$f":"[6]AD!$J$19","v":529740.55999999994},{"$f":"[6]AD!$K$19","v":492590.38000000012},{"$f":"[6]AD!$L$19","v":3059297.4099999997},{"$f":"[6]AD!$M$19","v":7243317.2100000009},{"$f":"SUM(C17:J17)","v":24815788.030000001},{"$f":"SUM(F17:J17)","v":12327167.030000001}]
["Commercial",2300,{"$f":"[6]AD!$F$20","v":42042371.659999989},{"$f":"[6]AD!$G$20","v":15144215.519999973},{"$f":"[6]AD!$H$20","v":10858670.499999998},{"$f":"[6]AD!$I$20","v":8312575.8200000329},{"$f":"[6]AD!$J$20","v":8103994.9300000062},{"$f":"[6]AD!$K$20","v":7940224.0300000766},{"$f":"[6]AD!$L$20","v":43134197.189999953},{"$f":"[6]AD!$M$20","v":242111651.96000081},{"$f":"SUM(C18:J18)","v":377647901.61000085},{"$f":"SUM(F18:J18)","v":309602643.9300009}]
["Households",2400,{"$f":"[6]AD!$F$21","v":72184622.159998566},{"$f":"[6]AD!$G$21","v":48932418.240001306},{"$f":"[6]AD!$H$21","v":48335206.909997992},{"$f":"[6]AD!$I$21","v":48953757.33000084},{"$f":"[6]AD!$J$21","v":45062398.50000634},{"$f":"[6]AD!$K$21","v":31239516.04999787},{"$f":"[6]AD!$L$21","v":216439153.76997587},{"$f":"[6]AD!$M$21","v":862169422.43000019},{"$f":"SUM(C19:J19)","v":1373316495.3899789},{"$f":"SUM(F19:J19)","v":1203864248.0799811}]
["Other",2500,{"$f":"[6]AD!$F$22","v":3186139.3100017011},{"$f":"[6]AD!$G$22","v":3057353.8300016597},{"$f":"[6]AD!$H$22","v":3395612.3600025848},{"$f":"[6]AD!$I$22","v":2170970.2999895364},{"$f":"[6]AD!$J$22","v":1812916.1199974641},{"$f":"[6]AD!$K$22","v":1787895.3500018455},{"$f":"[6]AD!$L$22","v":11234789.340028495},{"$f":"[6]AD!$M$22","v":29118341.409999251},{"$f":"SUM(C20:J20)","v":55764018.020022541},{"$f":"SUM(F20:J20)","v":46124912.520016596}]
["Total By Customer Group",2600,{"$f":"SUM(C17:C20)","v":123042603.00000025},70392491.290002942,66190137.200000577,60439524.919990405,55509050.110003807,41460225.809999794,273867437.71000433,{"$f":"SUM(J17:J20)","v":1140642733.0100002},{"$f":"SUM(K17:K20)","v":1831544203.0500023},{"$f":"SUM(L17:L20)","v":1571918971.5599985},{"$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":[[1,1,3,1],[2,2,3,2],[2,3,3,3],[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]]}
[{"$f":"muni& \" - \"&S71J& \" - \"&Head57","v":"FS184 Matjhabeng - Supporting Table SC4 Monthly Budget Statement - aged creditors  - M03 September"}]
[{"$f":"desc","v":"Description"},"NT Code",{"$f":"Head2","v":"Budget Year 2015/16"},null,null,null,null,null,null,null,null,"Prior year totals for chart (same period)"]
[null,null,"0 - \n30 Days","31 - \n60 Days","61 - \n90 Days","91 - \n120 Days","121 - \n150 Days","151 - \n180 Days","181 Days -\n1 Year","Over 1\nYear","Total\n"]
["R thousands"]
["Creditors Age Analysis By Customer Type"]
["Bulk Electricity","0100",37658861,70224462,125069889,0,466449241,null,null,null,{"$f":"SUM(C6:J6)","v":699402453}]
["Bulk Water","0200",38939471,44745027,36340069,36447888,1131637315,null,null,null,{"$f":"SUM(C7:J7)","v":1288109770}]
["PAYE deductions","0300",null,null,null,null,null,null,null,null,0]
["VAT (output less input)","0400",null,null,null,null,null,null,null,null,0]
["Pensions / Retirement deductions","0500",null,null,null,null,null,null,null,null,0]
["Loan repayments","0600",null,null,null,null,null,null,null,null,0]
["Trade Creditors","0700",2250116,1836837,529662,13077945,2955551,53325321,null,null,73975432]
["Auditor General","0800",1060581,795406,143152,0,311331,null,null,null,2310470]
["Other","0900",null,null,null,null,null,null,null,null,{"$f":"SUM(C14:J14)","v":0}]
["Total By Customer Type",1000,{"$f":"SUM(C6:C14)","v":79909029},{"$f":"SUM(D6:D14)","v":117601732},162082772,49525833,1601353438,53325321,0,0,{"$f":"SUM(K6:K14)","v":2063798125},{"$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":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[[0,0,0,9],[1,1,2,1],[1,3,2,3],[1,4,2,4],[1,9,2,9],[1,5,2,5],[1,6,2,6],[1,7,2,7],[1,8,2,8]]}
[{"$f":"muni& \" - \"&S71K& \" - \"&Head57","v":"FS184 Matjhabeng - Supporting Table SC5 Monthly Budget Statement - investment portfolio  - M03 September"}]
["Investments by maturity\nName of institution & investment ID","Ref","Period of Investment","Type of Investment","Expiry date of investment","Accrued interest for the month","Yield for the month 1 \n(%)","Market value at beginning of the month","Change in market value","Market value at end of the month"," "]
["R thousands",null,"Yrs/Months"]
["Municipality"]
["Absa SEED Investment/ Budget reform (90 9461 7107)",null,"12 months","Savings",null,106813,null,20001000,-106813,{"$f":"F5+H5+I5","v":20001000}]
["Absa Tragedy Trust (91 0653 8138)",null,"16 months","Savings",null,0,null,0,0,{"$f":"F6+H6+I6","v":0}]
["Absa MIG Funds (91 0668 4115)",null,"15 months","Savings",null,0,null,1000,0,1000]
["LED (91 0668 4157)",null,"17 months","Savings",null,0,null,1000,0,1000]
["Absa Equitable share & FMG (91 0668 4238)",null,"13 months","Savings",null,0,null,1000,0,1000]
["Skills development (91 1114 1338)",null,"18 months","Savings",null,0,null,1000,0,1000]
["Restructuring (91 2351 5666)",null,"18 months","Savings",null,0,null,1000,0,1000]
["Municipality sub-total",null,null,null,null,{"$f":"SUM(F5:F11)","v":106813},null,{"$f":"SUM(H5:H11)","v":20006000},{"$f":"SUM(I5:I11)","v":-106813},{"$f":"SUM(J5:J11)","v":20006000}]
[]
["Entities"]
[]
[]
[]
[]
[]
[]
[]
["Entities sub-total",null,null,null,null,{"$f":"SUM(F15:F21)","v":0},null,{"$f":"SUM(H15:H21)","v":0},{"$f":"SUM(I15:I21)","v":0},{"$f":"SUM(J15:J21)","v":0}]
[]
["TOTAL INVESTMENTS AND INTEREST",2,null,null,null,{"$f":"F12+F22","v":106813},null,{"$f":"H12+H22","v":20006000},{"$f":"I12+I22","v":-106813},{"$f":"J12+J22","v":20006000}]
[{"$f":"head27a","v":"References"}]
["1. Yield is calculated as the annualised equivalent"]
["2. Total market value must reconcile with the total of investments on the 'Financial Position statement'"]

{"sheet":"SC6","index":21,"n_rows":77,"n_cols":11,"rows_kept":77,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,1,2,1],[0,0,0,10]]}
[{"$f":"muni& \" - \"&S71L& \" - \"&Head57","v":"FS184 Matjhabeng - Supporting Table SC6 Monthly Budget Statement - transfers and grant receipts  - M03 September"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2014/15"},{"$f":"Head2","v":"Budget Year 2015/16"}]
[null,null,{"$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,{"$f":"SUM(C9:C19)","v":0},406586000,0,0,170913000,101646500,67151750,{"$f":"IF(I8=0,\"\",I8/H8)","v":0.66064006138922637},{"$f":"SUM(K9:K19)","v":406586000}]
["Local Government Equitable Share",null,null,402909000,null,0,{"$f":"F9+167879000","v":167879000},{"$f":"D9/12*3","v":100727250},{"$f":"G9-H9","v":67151750},0.66666914861668514,{"$f":"D9","v":402909000}]
["Finance Management ",null,null,1675000,null,0,{"$f":"F10+1675000","v":1675000},{"$f":"D10/12*3","v":418750},null,null,{"$f":"D10","v":1675000}]
["Municipal Systems Improvement",null,null,930000,null,0,{"$f":"F11+930000","v":930000},{"$f":"D11/12*3","v":232500},null,null,930000]
["EPWP Incentive",null,null,1072000,null,0,{"$f":"F12+429000","v":429000},{"$f":"D12/12*3","v":268000},null,null,1072000]
[]
[null,3,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,""]
["Other transfers and grants [insert description]",null,null,null,null,null,null,null,0,""]
["Provincial Government:",null,{"$f":"SUM(C21:C26)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K21:K26)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"G21-H21","v":0},""]
[]
[null,null,null,null,null,null,null,null,0,""]
[null,4,null,null,null,null,null,null,0,""]
[null,null,null,null,null,null,null,null,0,""]
["Other transfers and grants [insert description]",null,null,null,null,null,null,null,0,""]
["District Municipality:",null,{"$f":"SUM(C28:C29)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K28:K29)","v":0}]
["[insert description]",null,null,null,null,null,null,null,0,""]
[null,null,null,null,null,null,null,null,0,""]
["Other grant providers:",null,{"$f":"SUM(C31:C37)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K31:K37)","v":0}]
["[insert description]",null,null,null,null,null,null,null,0,""]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,0,""]
["Total Operating Transfers and Grants",5,{"$f":"C8+C20+C27+C30","v":0},406586000,0,0,170913000,101646500,67151750,0.66064006138922637,{"$f":"K8+K20+K27+K30","v":406586000}]
[]
["Capital Transfers and Grants"]
[{"$f":"A8","v":"National Government:"},null,{"$f":"SUM(C42:C51)","v":0},116451000,0,600000,41335000,29112750,12222250,{"$f":"IF(I41=0,\"\",I41/H41)","v":0.4198246472765369},116451000]
["Municipal Infrastructure Grant (MIG)",null,null,114651000,null,0,{"$f":"F42+40735000","v":40735000},{"$f":"D42/12*3","v":28662750},{"$f":"G42-H42","v":12072250},0.42118254528961807,{"$f":"D42","v":114651000}]
[]
[]
[]
[]
["Integrated National Electrification Programme",null,null,1800000,null,600000,{"$f":"F47","v":600000},{"$f":"D47/12*3","v":450000},150000,0.33333333333333331,{"$f":"D47","v":1800000}]
["Energy Efficiency  and Demand Management",null,null,null,null,null,null,null,0,""]
[null,null,null,null,null,null,null,null,0,""]
[null,null,null,null,null,null,null,null,0,""]
["Other capital transfers [insert description]",null,null,null,null,null,null,null,0,""]
[{"$f":"A20","v":"Provincial Government:"},null,{"$f":"SUM(C53:C58)","v":0},0,0,0,0,0,{"$f":"G52-H52","v":0},{"$f":"IF(I52=0,\"\",I52/H52)","v":""},{"$f":"SUM(K53:K58)","v":0}]
["[insert description]",null,null,null,null,null,null,null,0,{"$f":"IF(I53=0,\"\",I53/H53)","v":""}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,0,""]
[{"$f":"A27","v":"District Municipality:"},null,{"$f":"SUM(C60:C61)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K60:K61)","v":0}]
["[insert description]",null,null,null,null,null,null,null,0,""]
[null,null,null,null,null,null,null,null,0,""]
[{"$f":"A30","v":"Other grant providers:"},null,{"$f":"SUM(C63:C68)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K63:K68)","v":0}]
["[insert description]",null,null,null,null,null,null,null,0,{"$f":"IF(I63=0,\"\",I63/H63)","v":""}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,0,""]
["Total Capital Transfers and Grants",5,{"$f":"C41+C52+C59+C62","v":0},{"$f":"D41+D52+D59+D62","v":116451000},0,600000,41335000,29112750,12222250,0.4198246472765369,116451000]
[]
["TOTAL RECEIPTS OF TRANSFERS & GRANTS",5,{"$f":"C38+C69","v":0},523037000,0,600000,212248000,130759250,79374000,0.60702397727120638,523037000]
[{"$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":50,"n_cols":11,"rows_kept":50,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,1,2,1],[0,0,0,10]]}
[{"$f":"muni& \" - \"&S71M& \" - \"&Head57","v":"FS184 Matjhabeng - Supporting Table SC7(1) Monthly Budget Statement - transfers and grant expenditure  - M03 September"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2014/15"},{"$f":"Head2","v":"Budget Year 2015/16"}]
[null,null,{"$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:C15)","v":0},406586000,0,78774000,164020000,101646500,62373500,{"$f":"IF(I8=0,\"\",I8/H8)","v":0.61363155642348732},{"$f":"SUM(K9:K15)","v":406586000}]
[{"$f":"'SC6'!A9","v":"Local Government Equitable Share"},null,null,402909000,null,78774000,{"$f":"F9+26126000+56870000","v":161770000},{"$f":"D9/12*3","v":100727250},{"$f":"G9-H9","v":61042750},0.60602021796485062,{"$f":"D9","v":402909000}]
[{"$f":"'SC6'!A10","v":"Finance Management "},null,null,1675000,null,0,{"$f":"F10+1675000","v":1675000},{"$f":"D10/12*3","v":418750},1256250,3,{"$f":"D10","v":1675000}]
[{"$f":"'SC6'!A11","v":"Municipal Systems Improvement"},null,null,930000,null,0,{"$f":"F11+362000","v":362000},{"$f":"D11/12*3","v":232500},129500,0.55698924731182797,{"$f":"D11","v":930000}]
[{"$f":"'SC6'!A12","v":"EPWP Incentive"},null,null,1072000,null,0,{"$f":"F12+111000+102000","v":213000},{"$f":"D12/12*3","v":268000},-55000,-0.20522388059701493,1072000]
[{"$f":"'SC6'!A13","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'SC6'!A14","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'SC6'!A19","v":"Other transfers and grants [insert description]"},null,null,null,null,null,null,null,0,""]
[{"$f":"'SC6'!A20","v":"Provincial Government:"},null,{"$f":"SUM(C17:C21)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K17:K21)","v":0}]
[{"$f":"'SC6'!A21","v":0},null,null,null,null,null,null,null,{"$f":"G17-H17","v":0},""]
[{"$f":"'SC6'!A23","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'SC6'!A24","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'SC6'!A25","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'SC6'!A26","v":"Other transfers and grants [insert description]"},null,null,null,null,null,null,null,0,""]
[{"$f":"'SC6'!A27","v":"District Municipality:"},null,{"$f":"SUM(C23:C24)","v":0},0,{"$f":"SUM(E23:E24)","v":0},0,0,0,0,"",{"$f":"SUM(K23:K24)","v":0}]
[null,null,null,null,null,null,null,null,0,""]
[{"$f":"'SC6'!A28","v":"[insert description]"},null,null,null,null,null,null,null,0,""]
[{"$f":"'SC6'!A30","v":"Other grant providers:"},null,{"$f":"SUM(C26:C27)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K26:K27)","v":0}]
[null,null,null,null,null,null,null,null,0,""]
[{"$f":"'SC6'!A31","v":"[insert description]"},null,null,null,null,null,null,null,0,""]
["Total operating expenditure of Transfers and Grants:",null,{"$f":"C8+C16+C22+C25","v":0},{"$f":"D8+D16+D22+D25","v":406586000},0,78774000,164020000,101646500,62373500,0.61363155642348732,{"$f":"K8+K16+K22+K25","v":406586000}]
[]
["Capital expenditure of Transfers and Grants"]
[{"$f":"'SC6'!A41","v":"National Government:"},null,{"$f":"SUM(C32:C37)","v":0},116451000,0,8067000,19496000,29112750,-9616750,{"$f":"IF(I31=0,\"\",I31/H31)","v":-0.33032777734841262},116451000]
[{"$f":"'SC6'!A42","v":"Municipal Infrastructure Grant (MIG)"},null,null,114651000,null,8067000,{"$f":"F32+5236000+5520000","v":18823000},{"$f":"D32/12*3","v":28662750},{"$f":"G32-H32","v":-9839750},-0.34329399656348397,{"$f":"D32","v":114651000}]
[{"$f":"'SC6'!A47","v":"Integrated National Electrification Programme"},null,null,1800000,null,0,{"$f":"F33","v":0},{"$f":"D33/12*3","v":450000},-450000,-1,{"$f":"D33","v":1800000}]
[{"$f":"'SC6'!A48","v":"Energy Efficiency  and Demand Management"},null,null,null,null,0,{"$f":"F34+673000","v":673000},{"$f":"D34/12*3","v":0},673000,{"$error":"#DIV/0!"}]
[{"$f":"'SC6'!A49","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'SC6'!A50","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'SC6'!A51","v":"Other capital transfers [insert description]"},null,null,null,null,null,null,null,0,""]
[{"$f":"'SC6'!A52","v":"Provincial Government:"},null,{"$f":"SUM(C39:C40)","v":0},0,0,0,0,0,{"$f":"G38-H38","v":0},"",{"$f":"SUM(K39:K40)","v":0}]
[null,null,null,null,null,null,null,null,0,""]
[{"$f":"'SC6'!A58","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'SC6'!A59","v":"District Municipality:"},null,{"$f":"SUM(C42:C43)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K42:K43)","v":0}]
[null,null,null,null,null,null,null,null,0,""]
[{"$f":"'SC6'!A61","v":0},null,null,null,null,null,null,null,0,""]
[{"$f":"'SC6'!A62","v":"Other grant providers:"},null,{"$f":"SUM(C45:C46)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K45:K46)","v":0}]
[null,null,null,null,null,null,null,null,0,""]
[{"$f":"'SC6'!A68","v":0},null,null,null,null,null,null,null,0,""]
["Total capital expenditure of Transfers and Grants",null,{"$f":"C31+C38+C41+C44","v":0},{"$f":"D31+D38+D41+D44","v":116451000},0,8067000,19496000,29112750,-9616750,{"$f":"IF(I47=0,\"\",I47/H47)","v":-0.33032777734841262},116451000]
[]
["TOTAL EXPENDITURE OF TRANSFERS AND GRANTS",null,{"$f":"C28+C47","v":0},523037000,0,86841000,183516000,130759250,52756750,{"$f":"IF(I49=0,\"\",I49/H49)","v":0.40346476444305085},523037000]
[{"$f":"head27a","v":"References"}]

{"sheet":"SC7(2)","index":23,"n_rows":50,"n_cols":7,"rows_kept":50,"cut":false,"hidden":false,"merged":[[0,0,0,6],[1,0,2,0],[1,1,2,1],[1,2,1,6]]}
[{"$f":"muni& \" - \"&S71T& \" - \"&Head57","v":"FS184 Matjhabeng - Supporting Table SC7(2) Monthly Budget Statement - Expenditure against approved rollovers - M03 September"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2015/16"}]
[null,null,{"$f":"\"Approved Rollover \" &Head1","v":"Approved Rollover 2014/15"},{"$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,{"$f":"SUM(C9:C15)","v":0},{"$f":"SUM(D9:D15)","v":0},{"$f":"SUM(E9:E15)","v":0},{"$f":"SUM(F9:F15)","v":0},{"$f":"IF(F8=0,\"\",F8/C8)","v":""}]
[{"$f":"'SC6'!A9","v":"Local Government Equitable Share"},null,null,null,null,{"$f":"E9-C9","v":0},{"$f":"IF(F9=0,\"\",F9/C9)","v":""}]
[{"$f":"'SC6'!A10","v":"Finance Management "},null,null,null,null,{"$f":"C10-E10","v":0},""]
[{"$f":"'SC6'!A11","v":"Municipal Systems Improvement"},null,null,null,null,0,""]
[{"$f":"'SC6'!A12","v":"EPWP Incentive"},null,null,null,null,0,""]
[{"$f":"'SC6'!A13","v":0},null,null,null,null,0,""]
[{"$f":"'SC6'!A14","v":0},null,null,null,null,0,""]
[{"$f":"'SC6'!A19","v":"Other transfers and grants [insert description]"},null,null,null,null,0,""]
[{"$f":"'SC6'!A20","v":"Provincial Government:"},null,{"$f":"SUM(C17:C21)","v":0},{"$f":"SUM(D17:D21)","v":0},{"$f":"SUM(E17:E21)","v":0},{"$f":"SUM(F17:F21)","v":0},""]
[{"$f":"'SC6'!A21","v":0},null,null,null,null,{"$f":"C17-E17","v":0},""]
[{"$f":"'SC6'!A23","v":0},null,null,null,null,{"$f":"C18-E18","v":0},""]
[{"$f":"'SC6'!A24","v":0},null,null,null,null,{"$f":"C19-E19","v":0},""]
[{"$f":"'SC6'!A25","v":0},null,null,null,null,{"$f":"C20-E20","v":0},""]
[{"$f":"'SC6'!A26","v":"Other transfers and grants [insert description]"},null,null,null,null,{"$f":"C21-E21","v":0},""]
[{"$f":"'SC6'!A27","v":"District Municipality:"},null,{"$f":"SUM(C23:C24)","v":0},{"$f":"SUM(D23:D24)","v":0},{"$f":"SUM(E23:E24)","v":0},{"$f":"SUM(F23:F24)","v":0},""]
[null,null,null,null,null,{"$f":"C23-E23","v":0},""]
[{"$f":"'SC6'!A28","v":"[insert description]"},null,null,null,null,{"$f":"C24-E24","v":0},""]
[{"$f":"'SC6'!A30","v":"Other grant providers:"},null,{"$f":"SUM(C26:C27)","v":0},{"$f":"SUM(D26:D27)","v":0},{"$f":"SUM(E26:E27)","v":0},{"$f":"SUM(F26:F27)","v":0},""]
[null,null,null,null,null,{"$f":"C26-E26","v":0},""]
[{"$f":"'SC6'!A31","v":"[insert description]"},null,null,null,null,{"$f":"C27-E27","v":0},""]
["Total operating expenditure of Approved Roll-overs",null,{"$f":"C8+C16+C22+C25","v":0},{"$f":"D8+D16+D22+D25","v":0},{"$f":"E8+E16+E22+E25","v":0},{"$f":"F8+F16+F22+F25","v":0},""]
[null,null,null,null,null,null,""]
["Capital expenditure of Approved Roll-overs",null,null,null,null,null,""]
[{"$f":"'SC6'!A41","v":"National Government:"},null,{"$f":"SUM(C32:C37)","v":0},{"$f":"SUM(D32:D37)","v":0},{"$f":"SUM(E32:E37)","v":0},{"$f":"SUM(F32:F37)","v":0},""]
[{"$f":"'SC6'!A42","v":"Municipal Infrastructure Grant (MIG)"},null,null,null,null,{"$f":"C32-E32","v":0},""]
[{"$f":"'SC6'!A47","v":"Integrated National Electrification Programme"},null,null,null,null,0,""]
[{"$f":"'SC6'!A48","v":"Energy Efficiency  and Demand Management"},null,null,null,null,0,""]
[{"$f":"'SC6'!A49","v":0},null,null,null,null,0,""]
[{"$f":"'SC6'!A50","v":0},null,null,null,null,0,""]
[{"$f":"'SC6'!A51","v":"Other capital transfers [insert description]"},null,null,null,null,0,""]
[{"$f":"'SC6'!A52","v":"Provincial Government:"},null,{"$f":"SUM(C39:C40)","v":0},{"$f":"SUM(D39:D40)","v":0},{"$f":"SUM(E39:E40)","v":0},{"$f":"SUM(F39:F40)","v":0},""]
[null,null,null,null,null,{"$f":"C39-E39","v":0},""]
[{"$f":"'SC6'!A58","v":0},null,null,null,null,{"$f":"C40-E40","v":0},""]
[{"$f":"'SC6'!A59","v":"District Municipality:"},null,{"$f":"SUM(C42:C43)","v":0},{"$f":"SUM(D42:D43)","v":0},{"$f":"SUM(E42:E43)","v":0},{"$f":"SUM(F42:F43)","v":0},""]
[null,null,null,null,null,{"$f":"C42-E42","v":0},""]
[{"$f":"'SC6'!A61","v":0},null,null,null,null,{"$f":"C43-E43","v":0},""]
[{"$f":"'SC6'!A62","v":"Other grant providers:"},null,{"$f":"SUM(C45:C46)","v":0},{"$f":"SUM(D45:D46)","v":0},{"$f":"SUM(E45:E46)","v":0},{"$f":"SUM(F45:F46)","v":0},""]
[null,null,null,null,null,{"$f":"C45-E45","v":0},""]
[{"$f":"'SC6'!A68","v":0},null,null,null,null,{"$f":"C46-E46","v":0},""]
["Total capital expenditure of Approved Roll-overs",null,{"$f":"C31+C38+C41+C44","v":0},{"$f":"D31+D38+D41+D44","v":0},{"$f":"E31+E38+E41+E44","v":0},{"$f":"F31+F38+F41+F44","v":0},""]
[]
["TOTAL EXPENDITURE OF APPROVED ROLL-OVERS",null,{"$f":"C28+C47","v":0},{"$f":"D28+D47","v":0},{"$f":"E28+E47","v":0},{"$f":"F28+F47","v":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]]}
[{"$f":"muni& \" - \"&S71N& \" - \"&Head57","v":"FS184 Matjhabeng - Supporting Table SC8 Monthly Budget Statement - councillor and staff benefits  - M03 September"}]
["Summary of Employee and Councillor remuneration",{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2014/15"},{"$f":"Head2","v":"Budget Year 2015/16"}]
[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"},{"$f":"Head8","v":"Full Year Forecast"}]
["R thousands",null,null,null,null,null,null,null,null,"%"]
[null,1,"A","B","C",null,null,null,null,null,"D"]
["Councillors (Political Office Bearers plus Other)"]
["Basic Salaries and Wages",null,null,{"$f":"[7]SA22!$I$6","v":12438087.838127999},null,1398666,{"$f":"F7+1379000+1379000","v":4156666},{"$f":"D7/12*3","v":3109521.9595319997},{"$f":"G7-H7","v":1047144.0404680003},{"$f":"IF(I7=0,\"\",I7/H7)","v":0.33675402653390535},{"$f":"G7*12/3","v":16626664}]
["Pension and UIF Contributions",null,null,{"$f":"[7]SA22!$I$7","v":3266312.1657920005},null,204458,{"$f":"F8+188000+204000","v":596458},816578.04144800012,-220120.04144800012,-0.26956399789745927,2385832]
["Medical Aid Contributions",null,null,{"$f":"[7]SA22!$I$8","v":933929.57232000015},null,50400,{"$f":"F9+48000+50000","v":148400},233482.39308000004,-85082.393080000038,-0.3644060348946635,593600]
["Motor Vehicle Allowance",null,null,{"$f":"[7]SA22!$I$9","v":2108967},null,528477,{"$f":"F10+528000+528000","v":1584477},527241.75,{"$f":"G10-H10","v":1057235.25},{"$f":"IF(I10=0,\"\",I10/H10)","v":2.005219142831538},6337908]
["Cellphone Allowance",null,null,{"$f":"[7]SA22!$I$10","v":2773.44},null,130432,{"$f":"F11+130000+130000","v":390432},693.36,{"$f":"G11-H11","v":389738.64},{"$f":"IF(I11=0,\"\",I11/H11)","v":562.10141917618557},1561728]
["Housing Allowances",null,null,{"$f":"[7]SA22!$I$11","v":0},null,null,{"$f":"F12","v":0},0,{"$f":"G12-H12","v":0},{"$f":"IF(I12=0,\"\",I12/H12)","v":""},0]
["Other benefits and allowances",null,null,{"$f":"[7]SA22!$I$12","v":8013256.3716480015},null,null,0,2003314.0929120006,-2003314.0929120006,-1,0]
["Sub Total - Councillors",null,{"$f":"SUM(C7:C13)","v":0},26763326.387888003,0,2312433,6876433,6690831.5969720008,185601.40302799921,2.773966140651259E-2,27505732]
["% increase",4,null,{"$f":"IF(D14=0,\"\",(D14/C14)-1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E14=0,\"\",(E14/C14)-1)","v":""},null,null,null,null,null,{"$f":"IF(K14=0,\"\",(K14/C14)-1)","v":{"$error":"#DIV/0!"}}]
[]
["Senior Managers of the Municipality",3]
["Basic Salaries and Wages",null,null,{"$f":"[7]SA22!$I$17","v":7460459.9964000005},null,648000,{"$f":"F18+648000+648000","v":1944000},{"$f":"D18/12*3","v":1865114.9991000001},{"$f":"G18-H18","v":78885.000899999868},{"$f":"IF(I18=0,\"\",I18/H18)","v":4.2294979632926305E-2},{"$f":"G18*12/3","v":7776000}]
["Pension and UIF Contributions",null,null,{"$f":"[7]SA22!$I$18","v":505284.94440000009},null,41000,{"$f":"F19+41000+41000","v":123000},{"$f":"D19/12*3","v":126321.23610000001},-3321.2361000000092,-2.629198543759349E-2,{"$f":"G19*12/3","v":492000}]
["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,{"$f":"G22-H22","v":0},{"$f":"IF(I22=0,\"\",I22/H22)","v":""}]
["Motor Vehicle Allowance",null,null,{"$f":"[7]SA22!$I$22","v":388245.77640000003},null,73000,{"$f":"F23+73000+73000","v":219000},{"$f":"D23/12*3","v":97061.444100000008},{"$f":"G23-H23","v":121938.55589999999},{"$f":"IF(I23=0,\"\",I23/H23)","v":1.2563027166005247},{"$f":"G23*12/3","v":876000}]
["Cellphone Allowance",null,null,null,null,null,null,null,{"$f":"G24-H24","v":0},{"$f":"IF(I24=0,\"\",I24/H24)","v":""}]
["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,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 Municipality",null,{"$f":"SUM(C18:C29)","v":0},8353990.7172000008,0,{"$f":"SUM(F18:F29)","v":762000},{"$f":"SUM(G18:G29)","v":2286000},{"$f":"SUM(H18:H29)","v":2088497.6793000002},197502.32069999981,{"$f":"IF(I30=0,\"\",I30/H30)","v":9.456669387643106E-2},9144000]
["% increase",4,null,{"$f":"IF(D30=0,\"\",(D30/C30)-1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E30=0,\"\",(E30/C30)-1)","v":""},null,null,null,null,null,{"$f":"IF(K30=0,\"\",(K30/C30)-1)","v":{"$error":"#DIV/0!"}}]
[]
["Other Municipal Staff"]
["Basic Salaries and Wages",null,null,{"$f":"[7]SA22!$I$33","v":318531982.0036},null,{"$f":"33769315-F7-F18","v":31722649},{"$f":"F34+26093000+26006000","v":83821649},{"$f":"D34/12*3","v":79632995.5009},{"$f":"G34-H34","v":4188653.4990999997},{"$f":"IF(I34=0,\"\",I34/H34)","v":5.2599471773640112E-2},{"$f":"G34*12/3","v":335286596}]
["Pension and UIF Contributions",null,null,{"$f":"[7]SA22!$I$34","v":47935067.055600002},null,{"$f":"4501575+293843-F8-F19","v":4549960},{"$f":"F35+3840000+3831000","v":12220960},11983766.763900001,237193.2360999994,1.9792878213761828E-2,48883840]
["Medical Aid Contributions",null,null,{"$f":"[7]SA22!$I$35","v":32626138},null,{"$f":"3000303-F9","v":2949903},{"$f":"F36+2924000+2919000","v":8792903},8156534.5,636368.5,7.8019470156106122E-2,35171612]
["Overtime",null,null,{"$f":"[7]SA22!$I$36","v":49353532},null,4955728,{"$f":"F37+3431000+4467000","v":12853728},12338383,515345,4.1767628707910918E-2,51414912]
["Performance Bonus",null,null,{"$f":"[7]SA22!$F$37","v":0},null,0,{"$f":"F38","v":0},0,0,"",0]
["Motor Vehicle Allowance",null,null,{"$f":"[7]SA22!$I$38","v":30950005.2236},null,{"$f":"3305753-F10-F23","v":2704276},{"$f":"F39+2358000+2365000","v":7427276},7737501.3059,{"$f":"G39-H39","v":-310225.30590000004},{"$f":"IF(I39=0,\"\",I39/H39)","v":-4.0093732283243304E-2},29709104]
["Cellphone Allowance",null,null,{"$f":"[7]SA22!$I$39","v":1584072},null,{"$f":"149649-F11","v":19217},{"$f":"F40+19000+19000","v":57217},396018,{"$f":"G40-H40","v":-338801},{"$f":"IF(I40=0,\"\",I40/H40)","v":-0.85551919357200934},228868]
["Housing Allowances",null,null,{"$f":"[7]SA22!$I$40","v":2651095},null,{"$f":"314241-F12","v":314241},{"$f":"F41+293000+247000","v":854241},662773.75,{"$f":"G41-H41","v":191467.25},{"$f":"IF(I41=0,\"\",I41/H41)","v":0.2888877991924092},3416964]
["Other benefits and allowances",null,null,{"$f":"[7]SA22!$I$41","v":56006291},null,{"$f":"1582364+62656+17124+112383+471805","v":2246332},{"$f":"F42+1860000+1980000","v":6086332},14001572.75,-7915240.75,-0.56531083267056548,24345328]
["Payments in lieu of leave",null,null,{"$f":"[7]SA22!$I$42","v":21002009},null,{"$f":"1396269+796454","v":2192723},{"$f":"F43+1429000+2796000","v":6417723},5250502.25,1167220.75,0.22230649458344676,25670892]
["Long service awards",null,null,{"$f":"[7]SA22!$I$43","v":268494},null,268285,{"$f":"F44+119000+179000","v":566285},67123.5,499161.5,7.4364641295522436,2265140]
["Post-retirement benefit obligations",2,null,{"$f":"[7]SA22!$I$44","v":0},null,0,0,0,0,"",0]
["Sub Total - Other Municipal Staff",null,{"$f":"SUM(C34:C45)","v":0},560908685.28279996,0,{"$f":"SUM(F34:F45)","v":51923314},{"$f":"SUM(G34:G45)","v":139098314},{"$f":"SUM(H34:H45)","v":140227171.32069999},-1128857.3206999898,{"$f":"IF(I46=0,\"\",I46/H46)","v":-8.0502038946381471E-3},556393256]
["% increase",4,null,{"$f":"IF(D46=0,\"\",(D46/C46)-1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E46=0,\"\",(E46/C46)-1)","v":""},null,null,null,null,null,{"$f":"IF(K46=0,\"\",(K46/C46)-1)","v":{"$error":"#DIV/0!"}}]
[]
["Total Parent Municipality",null,{"$f":"C14+C30+C46","v":0},{"$f":"D14+D30+D46","v":596026002.38788795},0,54997747,148260747,149006500.59697199,{"$f":"G49-H49","v":-745753.59697198868},{"$f":"IF(I49=0,\"\",I49/H49)","v":-5.0048393458288045E-3},593042988]
[null,null,null,{"$f":"IF(D49=0,\"\",(D49/C49)-1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E49=0,\"\",(E49/C49)-1)","v":""},null,null,null,null,null,{"$f":"IF(K49=0,\"\",(K49/C49)-1)","v":{"$error":"#DIV/0!"}}]
["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,{"$f":"C49+C102","v":0},596026002.38788795,0,54997747,148260747,149006500.59697199,{"$f":"G104-H104","v":-745753.59697198868},{"$f":"IF(I104=0,\"\",I104/H104)","v":-5.0048393458288045E-3},{"$f":"K49+K102","v":593042988}]
["% increase",4,null,{"$f":"IF(D104=0,\"\",(D104/C104)-1)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E104=0,\"\",(E104/C104)-1)","v":""},null,null,null,null,null,{"$f":"IF(K104=0,\"\",(K104/C104)-1)","v":{"$error":"#DIV/0!"}}]
["TOTAL MANAGERS AND STAFF",null,{"$f":"C30+C46+C83+C99","v":0},569262676,0,52685314,141384314,142315669,-931354.99999998999,{"$f":"IF(I106=0,\"\",I106/H106)","v":-6.5442899333873769E-3},{"$f":"K30+K46+K83+K99","v":565537256}]
[{"$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":67,"n_cols":17,"rows_kept":67,"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]]}
[{"$f":"muni& \" - \"&S71O& \" - \"&Head57","v":"FS184 Matjhabeng - Supporting Table SC9 Monthly Budget Statement - actuals and revised targets for cash receipts - M03 September"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head2","v":"Budget Year 2015/16"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Template names'!B5","v":"2015/16 Medium Term Revenue & Expenditure Framework"}]
[null,null,"July","August","Sept","October","Nov","Dec","January","Feb","March","April","May","June",{"$f":"Head9","v":"Budget Year 2015/16"},{"$f":"Head10","v":"Budget Year +1 2016/17"},{"$f":"Head11","v":"Budget Year +2 2017/18"}]
["R thousands",1,"Outcome","Outcome","Outcome","Outcome","Outcome","Outcome","Budget","Budget","Budget","Budget","Budget","Budget"]
["Cash Receipts By Source"]
["Property rates",null,8335727,10691086,26140084,null,null,null,15765000,15765000,15765000,15765000,15765000,{"$f":"O6-SUM(C6:M6)","v":65186993},{"$f":"'C4-FinPerf RE'!D6","v":189178890},{"$f":"[8]Sheet1!$R$7","v":235161444},{"$f":"[8]Sheet1!$S$7","v":248469510}]
["Property rates - penalties & collection charges",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"[8]Sheet1!$R$8","v":0},{"$f":"[8]Sheet1!$S$8","v":0}]
["Service charges - electricity revenue",null,28366348,35756008,37439511,null,null,null,62168712.308999993,62168712.308999993,62168712.308999993,62168712.308999993,62168712.308999993,184414209.45499998,596819638,{"$f":"[8]Sheet1!$R$9","v":835547493},{"$f":"[8]Sheet1!$S$9","v":882338153}]
["Service charges - water revenue",null,8372519,10133567,10192524,null,null,null,16990772.066666666,16990772.066666666,16990772.066666666,16990772.066666666,16990772.066666666,49458941.666666687,163111412,{"$f":"[8]Sheet1!$R$10","v":212044835},{"$f":"[8]Sheet1!$S$10","v":223919346}]
["Service charges - sanitation revenue",null,4786804,4851894,5193500,null,null,null,10073531.715333333,10073531.715333333,10073531.715333333,10073531.715333333,10073531.715333333,31506048.423333324,96705905,{"$f":"[8]Sheet1!$R$11","v":128014441},{"$f":"[8]Sheet1!$S$11","v":135183250}]
["Service charges - refuse",null,2386708,2819630,2810545,null,null,null,5668942.5573333325,5668942.5573333325,5668942.5573333325,5668942.5573333325,5668942.5573333325,18060253.213333338,54421849,{"$f":"[8]Sheet1!$R$12","v":72040922},{"$f":"[8]Sheet1!$S$12","v":76075214}]
["Service charges - other",null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"[8]Sheet1!$R$13","v":0},{"$f":"[8]Sheet1!$S$13","v":0}]
["Rental of facilities and equipment",null,390153,482235,469422,null,null,null,896590.5,896590.5,896590.5,896590.5,896590.5,2782506.5,8607269,{"$f":"[8]Sheet1!$R$14","v":9115098},{"$f":"[8]Sheet1!$S$14","v":9625543}]
["Interest earned - external investments",null,0,0,307682,null,null,null,52916.666666666664,52916.666666666664,52916.666666666664,52916.666666666664,52916.666666666664,62734.666666666628,{"$f":"'C4-FinPerf RE'!D14","v":635000},{"$f":"[8]Sheet1!$R$15","v":672465},{"$f":"[8]Sheet1!$S$15","v":710123}]
["Interest earned - outstanding debtors",null,474914,562992,730779,null,null,null,9414250,9414250,9414250,9414250,9414250,64131065,{"$f":"'C4-FinPerf RE'!D15","v":112971000},{"$f":"[8]Sheet1!$R$16","v":117040481},{"$f":"[8]Sheet1!$S$15","v":710123}]
["Dividends received",null,null,0,null,null,null,null,1416.6666666666667,1416.6666666666667,1416.6666666666667,1416.6666666666667,1416.6666666666667,6516.6666666666661,13600,{"$f":"[8]Sheet1!$R$17","v":14402},{"$f":"[8]Sheet1!$S$17","v":15209}]
["Fines",null,178000,260042,202633,null,null,null,341933.5,341933.5,341933.5,341933.5,341933.5,1752859.5,{"$f":"'C4-FinPerf RE'!D17","v":4103202},{"$f":"[8]Sheet1!$R$18","v":4345291},{"$f":"[8]Sheet1!$S$18","v":4588627}]
["Licences and permits",null,5000,9675,4982,null,null,null,3295.0833333333335,3295.0833333333335,3295.0833333333335,3295.0833333333335,3295.0833333333335,3408.5833333333358,{"$f":"'C4-FinPerf RE'!D18","v":39541},{"$f":"[8]Sheet1!$R$19","v":41874},{"$f":"[8]Sheet1!$S$19","v":44219}]
["Agency services",null,null,null,null,null,null,null,877918.66666666663,877918.66666666663,877918.66666666663,877918.66666666663,877918.66666666663,6145430.666666667,{"$f":"'C4-FinPerf RE'!D19","v":10535024},{"$f":"[8]Sheet1!$R$20","v":11156590},{"$f":"[8]Sheet1!$S$20","v":11781359}]
["Transfer receipts - operating",null,170484000,429000,null,null,null,null,33882166.666666664,33882166.666666664,33882166.666666664,33882166.666666664,33882166.666666664,66262166.666666627,{"$f":"'C4-FinPerf RE'!D20","v":406586000},{"$f":"[8]Sheet1!$R$21","v":380493000},{"$f":"[8]Sheet1!$S$21","v":363128000}]
["Other revenue",null,5718858,7558420,17201698,null,null,null,6589385.75,6589385.75,6589385.75,6589385.75,6589385.75,15646724.25,{"$f":"'C4-FinPerf RE'!D21","v":79072629},{"$f":"[8]Sheet1!$R$22","v":63413912},{"$f":"[8]Sheet1!$S$22","v":66965091}]
["Cash Receipts by Source",null,{"$f":"SUM(C6:C21)","v":229499031},73554549,100693360,0,0,0,162726832.14833331,162726832.14833331,162726832.14833331,162726832.14833331,162726832.14833331,505419858.25833333,1722800959,2069102248,2023553767]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O23-SUM(C23:M23)","v":0}]
["Other Cash Flows by Source",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Transfer receipts - capital",null,40735000,0,600000,null,null,null,9704000,9704000,9704000,9704000,9704000,26596000,116451000,{"$f":"[8]Sheet1!$R$25","v":121183000},{"$f":"[8]Sheet1!$S$25","v":129476000}]
["Contributions & Contributed assets",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Proceeds on disposal of PPE",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Short term loans",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Borrowing long term/refinancing",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Increase in consumer deposits",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Receipt of non-current debtors",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Receipt of non-current receivables",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Change in non-current investments",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Cash Receipts by Source",null,{"$f":"SUM(C22:C33)","v":270234031},73554549,101293360,0,0,0,172430832.14833331,172430832.14833331,172430832.14833331,172430832.14833331,172430832.14833331,532015858.25833333,1839251959,2190285248,2153029767]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35-SUM(C35:M35)","v":0}]
["Cash Payments by Type",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Employee related costs",null,43127000,45571000,52685599,null,null,null,47439000,47439000,47439000,47439000,47439000,190684077,{"$f":"'C4-FinPerf RE'!D26","v":569262676},{"$f":"[8]Sheet1!$R$36","v":602849174},{"$f":"[8]Sheet1!$S$36","v":636608728}]
["Remuneration of councillors",null,2274000,2293000,2312434,null,null,null,2230000,2230000,2230000,2230000,2230000,8733892,{"$f":"'C4-FinPerf RE'!D27","v":26763326},{"$f":"[8]Sheet1!$R$37","v":28342363},{"$f":"[8]Sheet1!$S$37","v":29929535}]
["Interest paid",null,0,0,0,null,null,null,1833000,1833000,1833000,1833000,1833000,158835000,{"$f":"'C4-FinPerf RE'!D30","v":168000000},{"$f":"[8]Sheet1!$R$38","v":22000000},{"$f":"[8]Sheet1!$S$38","v":22000000}]
["Bulk purchases - Electricity",null,453821,43981471,454103,null,null,null,28925000,28925000,28925000,28925000,28925000,207584108,397098503,{"$f":"[8]Sheet1!$R$40","v":371559104},{"$f":"[8]Sheet1!$S$40","v":401283832}]
["Bulk purchases - Water & Sewer",null,0,8771930,0,null,null,null,22559000,22559000,22559000,22559000,22559000,199144483,320711413,{"$f":"[8]Sheet1!$R$41","v":292368326},{"$f":"[8]Sheet1!$S$41","v":315757792}]
["Other materials",null,948912,1214368,2459448,null,null,null,null,null,null,null,null,-4622728,0,{"$f":"[8]Sheet1!$R$42","v":0},{"$f":"[8]Sheet1!$S$42","v":0}]
["Contracted services",null,4018544,0,0,null,null,null,7424000,7424000,7424000,7424000,7424000,47951058,89089602,{"$f":"[8]Sheet1!$R$43","v":82818595},{"$f":"[8]Sheet1!$S$43","v":86148436}]
["Grants and subsidies paid - other municipalities",null,0,0,0,null,null,null,2738000,2738000,2738000,2738000,2738000,21310000,35000000,{"$f":"[8]Sheet1!$R$44","v":35000000},{"$f":"[8]Sheet1!$S$44","v":35000000}]
["Grants and subsidies paid - other",null,0,0,0,null,null,null,null,null,null,null,null,0,0,{"$f":"[8]Sheet1!$R$45","v":0},{"$f":"[8]Sheet1!$S$45","v":0}]
["General expenses",null,13467287,25946686,20862833,null,null,null,23636000,23636000,23636000,23636000,23636000,-40536806,137920000,{"$f":"[8]Sheet1!$R$46","v":146057280},{"$f":"[8]Sheet1!$S$46","v":154236488}]
["Cash Payments by Type",{"$f":"SUM(B37:B46)","v":0},{"$f":"SUM(C37:C46)","v":64289564},{"$f":"SUM(D37:D46)","v":127778455},78774417,0,0,0,136784000,136784000,136784000,136784000,136784000,789083084,1743845520,1580994842,1680964811]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O48-SUM(C48:M48)","v":0}]
["Other Cash Flows/Payments by Type"]
["Capital assets",null,5236000,6193174,8086255,null,null,null,9704000,9704000,9704000,9704000,9704000,{"$f":"O50-SUM(C50:M50)","v":48415571},116451000,{"$f":"[8]Sheet1!$R$49","v":121183000},{"$f":"[8]Sheet1!$S$49","v":129476000}]
["Repayment of borrowing",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O51-SUM(C51:M51)","v":0},0,{"$f":"[8]Sheet1!$R$50","v":0},{"$f":"[8]Sheet1!$S$50","v":0}]
["Other Cash Flows/Payments",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O52-SUM(C52:M52)","v":0},0,{"$f":"[8]Sheet1!$R$51","v":229474078},{"$f":"[8]Sheet1!$S$51","v":242324626}]
["Total Cash Payments by Type",{"$f":"SUM(B47:B52)","v":0},69525564,133971629,86860672,0,0,0,146488000,146488000,146488000,146488000,146488000,837498655,1860296520,1931651920,2052765437]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O54-SUM(C54:M54)","v":0}]
["NET INCREASE/(DECREASE) IN CASH HELD",{"$f":"B34-B53","v":0},200708467,-60417080,14432688,0,0,0,25942832.148333311,25942832.148333311,25942832.148333311,25942832.148333311,25942832.148333311,-305482796.74166667,-21044561,258633328,100264330]
["Cash/cash equivalents at the month/year beginning:",null,30000000,{"$f":"C57","v":230708467},{"$f":"D57","v":170291387},184724075,184724075,184724075,184724075,210666907.14833331,236609739.29666662,262552571.44499993,288495403.59333324,314438235.74166656,{"$f":"C56","v":30000000},{"$f":"O57","v":8955439},{"$f":"P57","v":267588767}]
["Cash/cash equivalents at the month/year end:",null,{"$f":"C55+C56","v":230708467},{"$f":"D55+D56","v":170291387},{"$f":"E55+E56","v":184724075},184724075,184724075,184724075,210666907.14833331,236609739.29666662,262552571.44499993,288495403.59333324,314438235.74166656,8955438.9999998808,{"$f":"O55+O56","v":8955439},{"$f":"P55+P56","v":267588767},{"$f":"Q55+Q56","v":367853097}]
[{"$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,{"$f":"E47+E65","v":78774417},0,0,0,136784000,136784000,136784000,136784000,null,{"$f":"N47+N65","v":789083084},1743845520,1580994842]
[null,null,null,null,{"$f":"E55-E65","v":14432688},0,0,0,25942832.148333311,25942832.148333311,25942832.148333311,25942832.148333311,{"$f":"M55-M65","v":25942832.148333311},{"$f":"N55-N65","v":-305482796.74166667},-21044561,258633328]

{"sheet":"SC10","index":26,"n_rows":47,"n_cols":11,"rows_kept":47,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,1,2,1],[0,0,0,10]]}
[{"$f":"muni& \" - \"&S71P& \" - \"&Head57","v":"FS184 Matjhabeng - NOT REQUIRED - municipality does not have entities or this is the parent municipality's budget - M03 September"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2014/15"},{"$f":"Head2","v":"Budget Year 2015/16"}]
[null,null,{"$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":""}]
[{"$f":"'C4-FinPerf RE'!A7","v":"Property rates - penalties & collection charges"},null,null,null,null,null,null,null,0,{"$f":"IF(I7=0,\"\",I7/H7)","v":""}]
[{"$f":"'C4-FinPerf RE'!A8","v":"Service charges - electricity revenue"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A9","v":"Service charges - water revenue"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A10","v":"Service charges - sanitation revenue"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A11","v":"Service charges - refuse revenue"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A12","v":"Service charges - other"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A13","v":"Rental of facilities and equipment"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A14","v":"Interest earned - external investments"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A15","v":"Interest earned - outstanding debtors"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A16","v":"Dividends received"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A17","v":"Fines"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A18","v":"Licences and permits"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A19","v":"Agency services"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A20","v":"Transfers recognised - operational"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A21","v":"Other revenue"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A22","v":"Gains on disposal of PPE"},null,null,null,null,null,null,null,0,""]
["Total Revenue (excluding capital transfers and contributions)",null,{"$f":"SUM(C6:C22)","v":0},0,0,0,0,0,{"$f":"G23-H23","v":0},"",{"$f":"SUM(K6:K22)","v":0}]
[]
["Expenditure By Type"]
[{"$f":"'C4-FinPerf RE'!A26","v":"Employee related costs"},null,null,null,null,null,null,null,{"$f":"G26-H26","v":0},{"$f":"IF(I26=0,\"\",I26/H26)","v":""}]
[{"$f":"'C4-FinPerf RE'!A27","v":"Remuneration of councillors"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A28","v":"Debt impairment"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A29","v":"Depreciation & asset impairment"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A30","v":"Finance charges"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A31","v":"Bulk purchases"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A32","v":"Other materials"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A33","v":"Contracted services"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A34","v":"Transfers and grants"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A35","v":"Other expenditure"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A36","v":"Loss on disposal of PPE"},null,null,null,null,null,null,null,0,""]
["Total Expenditure",null,{"$f":"SUM(C26:C36)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K26:K36)","v":0}]
[null,null,null,null,null,null,null,null,0]
[{"$f":"'C4-FinPerf RE'!A39","v":"Surplus/(Deficit)"},null,{"$f":"C23-C37","v":0},0,0,0,0,0,0,"",{"$f":"K23-K37","v":0}]
[{"$f":"'C4-FinPerf RE'!A40","v":"Transfers recognised - capital"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A41","v":"Contributions recognised - capital"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A42","v":"Contributed assets"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A43","v":"Surplus/(Deficit) after capital transfers & contributions"},null,{"$f":"C39+SUM(C40:C42)","v":0},{"$f":"D39+SUM(D40:D42)","v":0},0,0,0,0,0,"",0]
[{"$f":"'C4-FinPerf RE'!A44","v":"Taxation"},null,null,null,null,null,null,null,0,""]
[{"$f":"'C4-FinPerf RE'!A45","v":"Surplus/(Deficit) after taxation"},null,{"$f":"C43-C44","v":0},0,0,0,0,0,0,"",{"$f":"K43-K44","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]]}
[{"$f":"muni& \" - \"&S71Q& \" - \"&Head57","v":"FS184 Matjhabeng - NOT REQUIRED - municipality does not have entities or this is the parent municipality's budget - M03 September"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2014/15"},{"$f":"Head2","v":"Budget Year 2015/16"}]
[null,null,{"$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]]}
[{"$f":"muni& \" - \"&S71R& \" - \"&Head57","v":"FS184 Matjhabeng - Supporting Table SC12 Monthly Budget Statement - capital expenditure trend - M03 September"}]
["Month",{"$f":"Head1","v":"2014/15"},{"$f":"Head2","v":"Budget Year 2015/16"}]
[null,{"$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"},{"$f":"Head41","v":"YTD variance"},"% spend of Original Budget"]
["R thousands",null,null,null,null,null,null,null,"%"]
["Monthly expenditure performance trend"]
["July",null,12204250,null,5235920,{"$f":"IF(E6>0,E6,\"\")","v":5235920},{"$f":"IF(D6>0,D6,C6)","v":12204250},{"$f":"IF(F6=\"\",0,G6-F6)","v":6968330},{"$f":"IF(F6=\"\",\"\",IF(H6=0,\"\",H6/G6))","v":0.57097568470000204},{"$f":"IF(F6=\"\",\"\",F6/$C$18)","v":3.5752026274999828E-2}]
["August",null,12204250,null,6193174,{"$f":"IF(E7>0,E7+F6,\"\")","v":11429094},{"$f":"IF(D7>0,D7+D6,C7+C6)","v":24408500},12979406,0.53175762541737515,7.8040395763770823E-2]
["September",null,12204250,null,8086000,{"$f":"IF(E8>0,E8+F7,\"\")","v":19515094},{"$f":"IF(D8>0,D8+G7,C8+G7)","v":36612750},17097656,0.46698639135273912,0.13325340216181522]
["October",null,12204250,null,null,"",{"$f":"IF(D9>0,D9+G8,C9+G8)","v":48817000},0,"",""]
["November",null,12204250,null,null,"",61021250,0,"",""]
["December",null,12204250,null,null,"",73225500,0,"",""]
["January",null,12204250,null,null,"",85429750,0,"",""]
["February",null,12204250,null,null,"",97634000,0,"",""]
["March",null,12204250,null,null,"",109838250,0,"",""]
["April",null,12204250,null,null,"",122042500,0,"",""]
["May",null,12204250,null,null,"",134246750,0,"",""]
["June",null,12204250,null,null,"",146451000,{"$f":"IF(F17=\"\",0,G17-F17)","v":0},{"$f":"IF(F17=\"\",\"\",IF(H17=0,\"\",H17/G17))","v":""},{"$f":"IF(F17=\"\",\"\",F17/$C$18)","v":""}]
["Total Capital expenditure",{"$f":"SUM(B6:B17)","v":0},{"$f":"SUM(C6:C17)","v":146451000},{"$f":"SUM(D6:D17)","v":0},{"$f":"SUM(E6:E17)","v":19515094}]

{"sheet":"SC13a","index":29,"n_rows":86,"n_cols":11,"rows_kept":86,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,1,2,1],[0,0,0,10]]}
[{"$f":"muni& \" - \"&S71Sa& \" - \"&Head57","v":"FS184 Matjhabeng - Supporting Table SC13a Monthly Budget Statement - capital expenditure on new assets by asset class - M03 September"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2014/15"},{"$f":"Head2","v":"Budget Year 2015/16"}]
[null,null,{"$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,{"$f":"C8+C11+C15+C19+C22","v":0},56772174,0,7005309,17898309,14193043.5,{"$f":"H7-G7","v":-3705265.5},{"$f":"IF(I7=0,\"\",I7/H7)","v":-0.26106208298452688},{"$f":"K8+K11+K15+K19+K22","v":71593236}]
["Infrastructure - Road transport",null,{"$f":"SUM(C9:C10)","v":0},17108115,0,288736,5686736,4277028.75,-1409707.25,-0.32959966659097162,{"$f":"SUM(K9:K10)","v":22746944}]
["Roads, Pavements & Bridges",null,null,{"$f":"[9]C5C!D123","v":4350898},null,{"$f":"'C5C'!F123","v":123959},{"$f":"'C5C'!G123","v":934959},{"$f":"D9/12*3","v":1087724.5},152765.5,0.14044502996852604,{"$f":"G9*12/3","v":3739836}]
["Storm water",null,null,{"$f":"[9]C5C!D124","v":12757217},null,{"$f":"'C5C'!F124","v":164777},{"$f":"'C5C'!G124","v":4751777},{"$f":"D10/12*3","v":3189304.25},-1562472.75,-0.48991022101450499,{"$f":"G10*12/3","v":19007108}]
["Infrastructure - Electricity",null,{"$f":"SUM(C12:C14)","v":0},2240000,0,0,673000,560000,-113000,-0.20178571428571429,{"$f":"SUM(K12:K14)","v":2692000}]
["Generation",null,null,null,null,null,null,null,0,""]
["Transmission & Reticulation",null,null,{"$f":"[9]C5C!D141","v":1800000},null,{"$f":"'C5C'!F141","v":0},{"$f":"'C5C'!G141","v":0},{"$f":"D13/12*3","v":450000},450000,1,{"$f":"G13*12/3","v":0}]
["Street Lighting",null,null,{"$f":"[9]C5C!D143","v":440000},null,{"$f":"'C5C'!F143","v":0},{"$f":"'C5C'!G143","v":673000},{"$f":"D14/12*3","v":110000},-563000,-5.1181818181818182,{"$f":"G14*12/3","v":2692000}]
["Infrastructure - Water",null,{"$f":"SUM(C16:C18)","v":0},40000,0,5993033,6370033,10000,-6360033,-636.00329999999997,{"$f":"SUM(K16:K18)","v":25480132}]
["Dams & Reservoirs",null,null,null,null,null,null,null,0,""]
["Water purification",null,null,null,null,null,null,null,0,""]
["Reticulation",null,null,{"$f":"[9]C5C!D130","v":40000},null,{"$f":"'C5C'!F130","v":5993033},{"$f":"'C5C'!G130","v":6370033},{"$f":"D18/12*3","v":10000},-6360033,-636.00329999999997,{"$f":"G18*12/3","v":25480132}]
["Infrastructure - Sanitation",null,{"$f":"SUM(C20:C21)","v":0},30741038,0,572879,1763879,7685259.5,5921380.5,0.77048543383603374,{"$f":"SUM(K20:K21)","v":7055516}]
["Reticulation",null,null,null,null,null,null,null,0,""]
["Sewerage purification",null,null,{"$f":"[9]C5C!D132","v":30741038},null,{"$f":"'C5C'!F132","v":572879},{"$f":"'C5C'!G132","v":1763879},{"$f":"D21/12*3","v":7685259.5},5921380.5,0.77048543383603374,{"$f":"G21*12/3","v":7055516}]
["Infrastructure - Other",null,{"$f":"SUM(C23:C26)","v":0},6643021,0,150661,3404661,1660755.25,-1743905.75,-1.0500678832717825,{"$f":"SUM(K23:K26)","v":13618644}]
["Waste Management",null,null,null,null,null,null,null,0,""]
["Transportation",null,null,null,null,null,null,null,0,""]
["Gas",null,null,null,null,null,null,null,0,""]
["Other",null,null,{"$f":"[9]C5C!D107-[9]SC13b!D23","v":6643021},null,{"$f":"'C5C'!F107-SC13b!F23","v":150661},{"$f":"'C5C'!G107-SC13b!G23","v":3404661},{"$f":"D26/12*3","v":1660755.25},-1743905.75,-1.0500678832717825,{"$f":"G26*12/3","v":13618644}]
[null,null,null,null,null,null,null,null,null,""]
["Community",null,{"$f":"SUM(C29:C42)","v":0},18631084,0,1061795,1597795,4657771,3059976,0.65696145216241841,{"$f":"SUM(K29:K42)","v":6391180}]
["Parks & gardens",null,null,null,null,null,null,null,0,""]
["Sportsfields & stadia",null,null,{"$f":"[9]C5C!D86-D34-[9]SC13b!D40","v":296},null,{"$f":"'C5C'!F86-F34","v":-205},{"$f":"'C5C'!G86","v":1597795},{"$f":"D30/12*3","v":74},-1597721,-21590.824324324323,{"$f":"G30*12/3","v":6391180}]
["Swimming pools",null,null,null,null,null,null,null,0,""]
["Community halls",null,null,null,null,null,null,null,0,""]
["Libraries",null,null,null,null,null,null,null,0,""]
["Recreational facilities",null,null,18029000,null,1062000,{"$f":"'C5C'!G85-SC13b!G40","v":0},{"$f":"D34/12*3","v":4507250},4507250,1,{"$f":"G34*12/3","v":0}]
["Fire, safety & emergency",null,null,{"$f":"[9]C5C!D99","v":601788},null,{"$f":"'C5C'!F99","v":0},{"$f":"'C5C'!G99","v":0},{"$f":"D35/12*3","v":150447},150447,1,{"$f":"G35*12/3","v":0}]
["Security and policing",null,null,null,null,null,null,null,0,""]
["Buses",null,null,null,null,null,null,null,0,""]
["Clinics",null,null,null,null,null,null,null,0,""]
["Museums & Art Galleries",null,null,null,null,null,null,null,0,""]
["Cemeteries",null,null,null,null,null,null,null,0,""]
["Social rental housing",null,null,null,null,null,null,null,{"$f":"H41-G41","v":0},{"$f":"IF(I41=0,\"\",I41/H41)","v":""}]
["Other",null,null,null,null,null,null,null,0,""]
["Heritage assets",null,{"$f":"SUM(C44:C45)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K44:K45)","v":0}]
["Buildings",null,null,null,null,null,null,null,0,""]
["Other",null,null,null,null,null,null,null,0,""]
[null,null,null,null,null,null,null,null,0,""]
["Investment properties",null,{"$f":"SUM(C48:C49)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K48:K49)","v":0}]
["Housing development",null,null,null,null,null,null,null,0,""]
["Other",null,null,null,null,null,null,null,0,""]
["Other assets",null,{"$f":"SUM(C51:C62)","v":0},27031739,0,19150,19150,6757934.75,6738784.75,0.99716629403679879,76600]
["General vehicles",null,null,null,null,null,null,null,0,""]
["Specialised vehicles",null,{"$f":"C78","v":0},0,0,0,0,0,0,"",{"$f":"K78","v":0}]
["Plant & equipment",null,null,null,null,null,null,null,0,""]
["Computers - hardware/equipment",null,null,null,null,null,null,null,0,""]
["Furniture and other office equipment",null,null,null,null,null,null,null,0,"",{"$f":"G55*12/3","v":0}]
["Abattoirs",null,null,null,null,null,null,null,0,""]
["Markets",null,null,null,null,null,null,null,0,""]
["Civic Land and Buildings",null,null,null,null,null,null,null,0,""]
["Other Buildings",null,null,null,null,null,null,null,0,""]
["Other Land",null,null,null,null,null,null,null,0,""]
["Surplus Assets - (Investment or Inventory)",null,null,null,null,null,null,null,0,""]
["Other",null,null,{"$f":"[9]C5C!D8+[9]C5C!D41-[9]SC13b!D59","v":27031739},null,{"$f":"'C5C'!F8","v":19150},{"$f":"'C5C'!G8","v":19150},{"$f":"D62/12*3","v":6757934.75},6738784.75,0.99716629403679879,{"$f":"G62*12/3","v":76600}]
[null,null,null,null,null,null,null,null,null,""]
["Agricultural assets",null,{"$f":"SUM(C65:C66)","v":0},0,0,0,0,0,{"$f":"H64-G64","v":0},"",{"$f":"SUM(K65)","v":0}]
["List sub-class",null,null,null,null,null,null,null,{"$f":"H65-G65","v":0},""]
[null,null,null,null,null,null,null,null,{"$f":"H66-G66","v":0},""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I67=0,\"\",I67/H67)","v":""}]
["Biological assets",null,{"$f":"SUM(C69:C70)","v":0},0,0,0,0,0,{"$f":"H68-G68","v":0},{"$f":"IF(I68=0,\"\",I68/H68)","v":""},{"$f":"SUM(K69)","v":0}]
["List sub-class",null,null,null,null,null,null,null,{"$f":"H69-G69","v":0},{"$f":"IF(I69=0,\"\",I69/H69)","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"H70-G70","v":0},{"$f":"IF(I70=0,\"\",I70/H70)","v":""}]
[]
["Intangibles",null,{"$f":"SUM(C73:C74)","v":0},0,0,0,0,0,{"$f":"H72-G72","v":0},{"$f":"IF(I72=0,\"\",I72/H72)","v":""},{"$f":"SUM(K73:K74)","v":0}]
["Computers - software & programming",null,null,null,null,null,null,null,{"$f":"H73-G73","v":0},{"$f":"IF(I73=0,\"\",I73/H73)","v":""}]
["Other",null,null,null,null,null,null,null,{"$f":"H74-G74","v":0},{"$f":"IF(I74=0,\"\",I74/H74)","v":""}]
[]
["Total Capital Expenditure on new assets",1,{"$f":"C7+C28+C43+C47+C50+C64+C68+C72","v":0},102434997,0,8086254,19515254,25608749.25,6093495.25,0.23794583603101974,{"$f":"K7+K28+K43+K47+K50+K64+K68+K72","v":78061016}]
[]
["Specialised vehicles",null,{"$f":"SUM(C79:C82)","v":0},0,0,0,0,0,{"$f":"H78-G78","v":0},{"$f":"IF(I78=0,\"\",I78/H78)","v":""},0]
["Refuse",null,null,null,null,null,null,null,{"$f":"H79-G79","v":0},{"$f":"IF(I79=0,\"\",I79/H79)","v":""}]
["Fire",null,null,null,null,null,null,null,{"$f":"H80-G80","v":0},{"$f":"IF(I80=0,\"\",I80/H80)","v":""}]
["Conservancy",null,null,null,null,null,null,null,{"$f":"H81-G81","v":0},{"$f":"IF(I81=0,\"\",I81/H81)","v":""}]
["Ambulances",null,null,null,null,null,null,null,{"$f":"H82-G82","v":0},{"$f":"IF(I82=0,\"\",I82/H82)","v":""}]
[{"$f":"head27a","v":"References"}]
["1. Total Capital Expenditure on new assets (SC13a) plus Total Capital Expenditure on renewal of existing assets (SC13b) must reconcile to total capital expenditure in Table C5"]
[]
["check balance",null,{"$f":"C76+SC13b!C76-'C5-Capex'!C40","v":0},{"$f":"D76+SC13b!D76-'C5-Capex'!D40","v":0},{"$f":"E76+SC13b!E76-'C5-Capex'!E40","v":0},{"$f":"F76+SC13b!F76-'C5-Capex'!F40","v":0},{"$f":"G76+SC13b!G76-'C5-Capex'!G40","v":0},{"$f":"H76+SC13b!H76-'C5-Capex'!H40","v":0},null,null,{"$f":"K76+SC13b!K76-'C5-Capex'!K40","v":0}]

{"sheet":"SC13b","index":30,"n_rows":86,"n_cols":11,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,0,0,10],[1,0,2,0],[1,1,2,1]]}
[{"$f":"muni& \" - \"&S71Sb& \" - \"&Head57","v":"FS184 Matjhabeng - Supporting Table SC13b Monthly Budget Statement - capital expenditure on renewal of existing assets by asset class - M03 September"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2014/15"},{"$f":"Head2","v":"Budget Year 2015/16"}]
[null,null,{"$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,{"$f":"C8+C11+C15+C19+C22","v":0},8000000,0,0,0,2000000,{"$f":"H7-G7","v":2000000},{"$f":"IF(I7=0,\"\",I7/H7)","v":1},{"$f":"K8+K11+K15+K19+K22","v":0}]
["Infrastructure - Road transport",null,{"$f":"SUM(C9:C10)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K9:K10)","v":0}]
["Roads, Pavements & Bridges",null,null,null,null,null,null,null,0,""]
["Storm water",null,null,null,null,null,null,null,0,""]
["Infrastructure - Electricity",null,{"$f":"SUM(C12:C14)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K12:K14)","v":0}]
["Generation",null,null,null,null,null,null,null,0,""]
["Transmission & Reticulation",null,null,null,null,null,null,null,0,""]
["Street Lighting",null,null,null,null,null,null,null,0,""]
["Infrastructure - Water",null,{"$f":"SUM(C16:C18)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K16:K18)","v":0}]
["Dams & Reservoirs",null,null,null,null,null,null,null,0,""]
["Water purification",null,null,null,null,null,null,null,0,""]
["Reticulation",null,null,null,null,null,null,null,0,""]
["Infrastructure - Sanitation",null,{"$f":"SUM(C20:C21)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K20:K21)","v":0}]
["Reticulation",null,null,null,null,null,null,null,0,""]
["Sewerage purification",null,null,null,null,null,null,null,0,""]
["Infrastructure - Other",null,{"$f":"SUM(C23:C26)","v":0},8000000,0,0,0,2000000,2000000,1,{"$f":"SUM(K23:K26)","v":0}]
["Waste Management",null,null,8000000,null,null,{"$f":"F23","v":0},{"$f":"D23/12*3","v":2000000},2000000,1,{"$f":"G23*12/3","v":0}]
["Transportation",null,null,null,null,null,null,null,0,""]
["Gas",null,null,null,null,null,null,null,0,""]
["Other",null,null,null,null,null,null,null,0,""]
[null,null,null,null,null,null,null,null,null,""]
["Community",null,{"$f":"SUM(C29:C42)","v":0},29103000,0,0,0,7275750,7275750,1,{"$f":"SUM(K29:K42)","v":0}]
["Parks & gardens",null,null,null,null,null,null,null,0,""]
["Sportsfields & stadia",null,null,null,null,null,null,null,0,""]
["Swimming pools",null,null,null,null,null,null,null,0,""]
["Community halls",null,null,null,null,null,null,null,0,""]
["Libraries",null,null,null,null,null,null,null,0,""]
["Recreational facilities",null,null,null,null,null,null,null,0,""]
["Fire, safety & emergency",null,null,null,null,null,null,null,0,""]
["Security and policing",null,null,null,null,null,null,null,0,""]
["Buses",null,null,null,null,null,null,null,0,""]
["Clinics",null,null,null,null,null,null,null,0,""]
["Museums & Art Galleries",null,null,null,null,null,null,null,0,""]
["Cemeteries",null,null,29103000,null,null,{"$f":"F40","v":0},{"$f":"D40/12*3","v":7275750},7275750,1,{"$f":"G40*12/3","v":0}]
["Social rental housing",null,null,null,null,null,null,null,0,""]
["Other",null,null,null,null,null,null,null,0,""]
["Heritage assets",null,{"$f":"SUM(C44:C45)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K44:K45)","v":0}]
["Buildings",null,null,null,null,null,null,null,0,""]
["Other",null,null,null,null,null,null,null,0,""]
[null,null,null,null,null,null,null,null,0,""]
["Investment properties",null,{"$f":"SUM(C48:C49)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K48:K49)","v":0}]
["Housing development",null,null,null,null,null,null,null,0,""]
["Other",null,null,null,null,null,null,null,0,""]
["Other assets",null,{"$f":"SUM(C51:C62)","v":0},6913000,0,0,0,1728250,1728250,1,0]
["General vehicles",null,null,null,null,null,null,null,0,""]
["Specialised vehicles",null,{"$f":"C78","v":0},0,0,0,0,0,0,"",{"$f":"K78","v":0}]
["Plant & equipment",null,null,null,null,null,null,null,0,""]
["Computers - hardware/equipment",null,null,null,null,null,null,null,0,""]
["Furniture and other office equipment",null,null,null,null,null,null,null,0,""]
["Abattoirs",null,null,null,null,null,null,null,0,""]
["Markets",null,null,null,null,null,null,null,0,""]
["Civic Land and Buildings",null,null,null,null,null,null,null,0,""]
["Other Buildings",null,null,6913000,null,null,{"$f":"F59","v":0},{"$f":"D59/12*3","v":1728250},1728250,1,{"$f":"G59*12/3","v":0}]
["Other Land",null,null,null,null,null,null,null,0,""]
["Surplus Assets - (Investment or Inventory)",null,null,null,null,null,null,null,0,""]
["Other",null,null,null,null,null,null,null,0,""]
[null,null,null,null,null,null,null,null,null,""]
["Agricultural assets",null,{"$f":"SUM(C65:C66)","v":0},0,0,0,0,0,{"$f":"H64-G64","v":0},"",{"$f":"SUM(K65)","v":0}]
["List sub-class",null,null,null,null,null,null,null,{"$f":"H65-G65","v":0},""]
[null,null,null,null,null,null,null,null,{"$f":"H66-G66","v":0},""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I67=0,\"\",I67/H67)","v":""}]
["Biological assets",null,{"$f":"SUM(C69:C70)","v":0},0,0,0,0,0,{"$f":"H68-G68","v":0},{"$f":"IF(I68=0,\"\",I68/H68)","v":""},{"$f":"SUM(K69)","v":0}]
["List sub-class",null,null,null,null,null,null,null,{"$f":"H69-G69","v":0},{"$f":"IF(I69=0,\"\",I69/H69)","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"H70-G70","v":0},{"$f":"IF(I70=0,\"\",I70/H70)","v":""}]
[]
["Intangibles",null,{"$f":"SUM(C73:C74)","v":0},0,0,0,0,0,{"$f":"H72-G72","v":0},{"$f":"IF(I72=0,\"\",I72/H72)","v":""},{"$f":"SUM(K73:K74)","v":0}]
["Computers - software & programming",null,null,null,null,null,null,null,{"$f":"H73-G73","v":0},{"$f":"IF(I73=0,\"\",I73/H73)","v":""}]
["Other",null,null,null,null,null,null,null,{"$f":"H74-G74","v":0},{"$f":"IF(I74=0,\"\",I74/H74)","v":""}]
[]
["Total Capital Expenditure on renewal of existing assets ",1,{"$f":"C7+C28+C43+C47+C50+C64+C68+C72","v":0},44016000,0,0,0,11004000,{"$f":"H76-G76","v":11004000},{"$f":"IF(I76=0,\"\",I76/H76)","v":1},{"$f":"K7+K28+K43+K47+K50+K64+K68+K72","v":0}]
[]
["Specialised vehicles",null,{"$f":"SUM(C79:C82)","v":0},0,0,0,0,0,{"$f":"H78-G78","v":0},{"$f":"IF(I78=0,\"\",I78/H78)","v":""},0]
["Refuse",null,null,null,null,null,null,null,{"$f":"H79-G79","v":0},{"$f":"IF(I79=0,\"\",I79/H79)","v":""}]
["Fire",null,null,null,null,null,null,null,{"$f":"H80-G80","v":0},{"$f":"IF(I80=0,\"\",I80/H80)","v":""}]
["Conservancy",null,null,null,null,null,null,null,{"$f":"H81-G81","v":0},{"$f":"IF(I81=0,\"\",I81/H81)","v":""}]
["Ambulances",null,null,null,null,null,null,null,{"$f":"H82-G82","v":0},{"$f":"IF(I82=0,\"\",I82/H82)","v":""}]
[{"$f":"head27a","v":"References"}]
["1. Total Capital Expenditure on new assets (SC13a) plus Total Capital Expenditure on renewal of existing assets (SC13b) must reconcile to total capital expenditure in Table C5"]
[]
["check balance",null,{"$f":"C76+SC13a!C76-'C5-Capex'!C40","v":0},{"$f":"D76+SC13a!D76-'C5-Capex'!D40","v":0},{"$f":"E76+SC13a!E76-'C5-Capex'!E40","v":0},{"$f":"F76+SC13a!F76-'C5-Capex'!F40","v":0},{"$f":"G76+SC13a!G76-'C5-Capex'!G40","v":0},{"$f":"H76+SC13a!H76-'C5-Capex'!H40","v":0},null,null,{"$f":"K76+SC13a!K76-'C5-Capex'!K40","v":0}]

{"sheet":"SC13c","index":31,"n_rows":82,"n_cols":11,"rows_kept":82,"cut":false,"hidden":false,"merged":[[0,0,0,10],[1,0,2,0],[1,1,2,1]]}
[{"$f":"muni& \" - \"&S71Sc& \" - \"&Head57","v":"FS184 Matjhabeng - Supporting Table SC13c Monthly Budget Statement - expenditure on repairs and maintenance by asset class - M03 September"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2014/15"},{"$f":"Head2","v":"Budget Year 2015/16"}]
[null,null,{"$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,{"$f":"C8+C11+C15+C19+C22","v":0},185653058,0,2098450,3945450,46413264.5,{"$f":"H7-G7","v":42467814.5},{"$f":"IF(I7=0,\"\",I7/H7)","v":0.91499305117828977},{"$f":"K8+K11+K15+K19+K22","v":15781800}]
["Infrastructure - Road transport",null,{"$f":"SUM(C9:C10)","v":0},65311841,0,295010,399010,16327960.25,15928950.25,0.97556277735303776,{"$f":"SUM(K9:K10)","v":1596040}]
["Roads, Pavements & Bridges",null,null,{"$f":"65311841-17569443","v":47742398},null,295010,{"$f":"F9","v":295010},{"$f":"D9/12*3","v":11935599.5},11640589.5,0.97528318539843772,{"$f":"G9*12/3","v":1180040}]
["Storm water",null,null,17569443,null,0,{"$f":"F10+104000","v":104000},{"$f":"D10/12*3","v":4392360.75},4288360.75,0.97632252769766237,{"$f":"G10*12/3","v":416000}]
["Infrastructure - Electricity",null,{"$f":"SUM(C12:C14)","v":0},50237277,0,812549,1576549,12559319.25,10982770.25,0.87447177919296859,{"$f":"SUM(K12:K14)","v":6306196}]
["Generation",null,null,null,null,null,{"$f":"F12","v":0},{"$f":"D12/12*3","v":0},0,"",{"$f":"G12*12/3","v":0}]
["Transmission & Reticulation",null,null,{"$f":"50237277-1577642","v":48659635},null,639563,{"$f":"F13+316000+417000","v":1372563},{"$f":"D13/12*3","v":12164908.75},10792345.75,0.88717030039374523,{"$f":"G13*12/3","v":5490252}]
["Street Lighting",null,null,1577642,null,172986,{"$f":"F14+31000","v":203986},{"$f":"D14/12*3","v":394410.5},190424.5,0.48280788670687014,{"$f":"G14*12/3","v":815944}]
["Infrastructure - Water",null,{"$f":"SUM(C16:C18)","v":0},26225951,0,809174,1575174,6556487.75,4981313.75,0.75975338320429253,{"$f":"SUM(K16:K18)","v":6300696}]
["Dams & Reservoirs",null,null,null,null,null,{"$f":"F16","v":0},{"$f":"D16/12*3","v":0},0,"",{"$f":"G16*12/3","v":0}]
["Water purification",null,null,null,null,809174,809174,{"$f":"D17/12*3","v":0},-809174,{"$error":"#DIV/0!"},{"$f":"G17*12/3","v":3236696}]
["Reticulation",null,null,{"$f":"58698829-17880065-14592813","v":26225951},null,0,{"$f":"F18+294000+472000","v":766000},{"$f":"D18/12*3","v":6556487.75},5790487.75,0.88316915561994302,{"$f":"G18*12/3","v":3064000}]
["Infrastructure - Sanitation",null,{"$f":"SUM(C20:C21)","v":0},32472878,0,178609,346609,8118219.5,7771610.5,0.95730480064009105,{"$f":"SUM(K20:K21)","v":1386436}]
["Reticulation",null,null,null,null,null,{"$f":"F20","v":0},{"$f":"D20/12*3","v":0},0,"",{"$f":"G20*12/3","v":0}]
["Sewerage purification",null,null,{"$f":"17880065+14592813","v":32472878},null,178609,{"$f":"F21+146000+22000","v":346609},{"$f":"D21/12*3","v":8118219.5},7771610.5,0.95730480064009105,{"$f":"G21*12/3","v":1386436}]
["Infrastructure - Other",null,{"$f":"SUM(C23:C26)","v":0},11405111,0,3108,48108,2851277.75,2803169.75,0.98312756447526028,{"$f":"SUM(K23:K26)","v":192432}]
["Waste Management",null,null,11405111,null,null,{"$f":"F23","v":0},{"$f":"D23/12*3","v":2851277.75},2851277.75,1,{"$f":"G23*12/3","v":0}]
["Transportation",null,null,null,null,null,0,{"$f":"D24/12*3","v":0},0,"",{"$f":"G24*12/3","v":0}]
["Gas",null,null,null,null,null,0,{"$f":"D25/12*3","v":0},0,"",{"$f":"G25*12/3","v":0}]
["Other",null,null,null,null,3108,{"$f":"F26+45000","v":48108},{"$f":"D26/12*3","v":0},-48108,{"$error":"#DIV/0!"},{"$f":"G26*12/3","v":192432}]
[null,null,null,null,null,null,null,null,null,""]
["Community",null,{"$f":"SUM(C29:C42)","v":0},4184161,0,167935,169935,1046040.25,876105.25,0.83754449219329752,{"$f":"SUM(K29:K42)","v":679740}]
["Parks & gardens",null,null,3428081,null,118000,{"$f":"F29","v":118000},{"$f":"D29/12*3","v":857020.25},739020.25,0.8623136384466995,{"$f":"G29*12/3","v":472000}]
["Sportsfields & stadia",null,null,null,null,null,0,0,0,"",0]
["Swimming pools",null,null,null,null,null,0,0,0,"",0]
["Community halls",null,null,null,null,2438,2438,0,-2438,{"$error":"#DIV/0!"},9752]
["Libraries",null,null,null,null,756,756,0,-756,{"$error":"#DIV/0!"},3024]
["Recreational facilities",null,null,null,null,null,0,0,0,"",0]
["Fire, safety & emergency",null,null,null,null,{"$f":"8818+29276","v":38094},38094,0,-38094,{"$error":"#DIV/0!"},152376]
["Security and policing",null,null,null,null,0,{"$f":"F36+2000","v":2000},0,-2000,{"$error":"#DIV/0!"},8000]
["Buses",null,null,null,null,null,0,0,0,"",0]
["Clinics",null,null,null,null,null,0,0,0,"",0]
["Museums & Art Galleries",null,null,null,null,null,0,0,0,"",0]
["Cemeteries",null,null,null,null,null,0,0,0,"",0]
["Social rental housing",null,null,null,null,null,0,0,0,"",0]
["Other",null,null,756080,null,{"$f":"8647","v":8647},8647,189020,180373,0.95425351814622794,34588]
["Heritage assets",null,{"$f":"SUM(C44:C45)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K44:K45)","v":0}]
["Buildings",null,null,null,null,null,{"$f":"F44","v":0},{"$f":"D44/12*3","v":0},0,"",{"$f":"G44*12/3","v":0}]
["Other",null,null,null,null,null,0,{"$f":"D45/12*3","v":0},0,"",{"$f":"G45*12/3","v":0}]
[null,null,null,null,null,null,null,null,0,""]
["Investment properties",null,{"$f":"SUM(C48:C49)","v":0},0,0,169285,442285,0,-442285,{"$error":"#DIV/0!"},{"$f":"SUM(K48:K49)","v":1769140}]
["Housing development",null,null,null,null,169285,{"$f":"F48+13000+260000","v":442285},{"$f":"D48/12*3","v":0},-442285,{"$error":"#DIV/0!"},{"$f":"G48*12/3","v":1769140}]
["Other",null,null,null,null,null,{"$f":"F49","v":0},{"$f":"D49/12*3","v":0},0,"",{"$f":"G49*12/3","v":0}]
["Other assets",null,{"$f":"SUM(C51:C62)","v":0},26852000,0,23186,63186,6713000,6649814,0.99058751675852819,252744]
["General vehicles",null,null,null,null,null,null,null,0,""]
["Specialised vehicles",null,{"$f":"C78","v":0},0,0,0,0,0,0,"",{"$f":"K78","v":0}]
["Plant & equipment",null,null,null,null,null,{"$f":"F53","v":0},{"$f":"D53/12*3","v":0},0,"",{"$f":"G53*12/3","v":0}]
["Computers - hardware/equipment",null,null,null,null,12832,{"$f":"F54+15000","v":27832},0,-27832,{"$error":"#DIV/0!"},111328]
["Furniture and other office equipment",null,null,null,null,null,0,0,0,"",0]
["Abattoirs",null,null,null,null,null,0,0,0,"",0]
["Markets",null,null,null,null,null,0,0,0,"",0]
["Civic Land and Buildings",null,null,null,null,null,0,0,0,"",0]
["Other Buildings",null,null,null,null,null,0,0,0,"",0]
["Other Land",null,null,null,null,null,0,0,0,"",0]
["Surplus Assets - (Investment or Inventory)",null,null,null,null,null,0,0,0,"",0]
["Other",null,null,26852000,null,{"$f":"5304+5050","v":10354},{"$f":"F62+14000+11000","v":35354},6713000,6677646,0.99473350215998813,141416]
[null,null,null,null,null,null,null,null,null,""]
["Agricultural assets",null,{"$f":"SUM(C65:C66)","v":0},0,0,0,0,0,{"$f":"H64-G64","v":0},"",{"$f":"SUM(K65)","v":0}]
["List sub-class",null,null,null,null,null,null,null,{"$f":"H65-G65","v":0},""]
[null,null,null,null,null,null,null,null,{"$f":"H66-G66","v":0},""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I67=0,\"\",I67/H67)","v":""}]
["Biological assets",null,{"$f":"SUM(C69:C70)","v":0},0,0,0,0,0,{"$f":"H68-G68","v":0},{"$f":"IF(I68=0,\"\",I68/H68)","v":""},{"$f":"SUM(K69)","v":0}]
["List sub-class",null,null,null,null,null,null,null,{"$f":"H69-G69","v":0},{"$f":"IF(I69=0,\"\",I69/H69)","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"H70-G70","v":0},{"$f":"IF(I70=0,\"\",I70/H70)","v":""}]
[]
["Intangibles",null,{"$f":"SUM(C73:C74)","v":0},0,0,0,0,0,{"$f":"H72-G72","v":0},{"$f":"IF(I72=0,\"\",I72/H72)","v":""},{"$f":"SUM(K73:K74)","v":0}]
["Computers - software & programming",null,null,null,null,null,null,null,{"$f":"H73-G73","v":0},{"$f":"IF(I73=0,\"\",I73/H73)","v":""}]
["Other",null,null,null,null,null,null,null,{"$f":"H74-G74","v":0},{"$f":"IF(I74=0,\"\",I74/H74)","v":""}]
[]
["Total Repairs and Maintenance Expenditure",null,{"$f":"C7+C28+C43+C47+C50+C64+C68+C72","v":0},216689219,0,2458856,4620856,54172304.75,{"$f":"H76-G76","v":49551448.75},{"$f":"IF(I76=0,\"\",I76/H76)","v":0.91470076783100129},{"$f":"K7+K28+K43+K47+K50+K64+K68+K72","v":18483424}]
[]
["Specialised vehicles",null,{"$f":"SUM(C79:C82)","v":0},0,0,0,0,0,{"$f":"H78-G78","v":0},{"$f":"IF(I78=0,\"\",I78/H78)","v":""},0]
["Refuse",null,null,null,null,null,null,null,{"$f":"H79-G79","v":0},{"$f":"IF(I79=0,\"\",I79/H79)","v":""}]
["Fire",null,null,null,null,null,null,null,{"$f":"H80-G80","v":0},{"$f":"IF(I80=0,\"\",I80/H80)","v":""}]
["Conservancy",null,null,null,null,null,null,null,{"$f":"H81-G81","v":0},{"$f":"IF(I81=0,\"\",I81/H81)","v":""}]
["Ambulances",null,null,null,null,null,null,null,{"$f":"H82-G82","v":0},{"$f":"IF(I82=0,\"\",I82/H82)","v":""}]

{"sheet":"SC13d","index":32,"n_rows":82,"n_cols":11,"rows_kept":82,"cut":false,"hidden":false,"merged":[[0,0,0,10],[1,0,2,0],[1,1,2,1]]}
[{"$f":"muni& \" - \"&S71Sd& \" - \"&Head57","v":"FS184 Matjhabeng - Supporting Table SC13d Monthly Budget Statement - depreciation by asset class - M03 September"}]
[{"$f":"desc","v":"Description"},{"$f":"head27","v":"Ref"},{"$f":"Head1","v":"2014/15"},{"$f":"Head2","v":"Budget Year 2015/16"}]
[null,null,{"$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,{"$f":"C8+C11+C15+C19+C22","v":0},192680000,0,0,0,48170000,{"$f":"H7-G7","v":48170000},{"$f":"IF(I7=0,\"\",I7/H7)","v":1},{"$f":"K8+K11+K15+K19+K22","v":0}]
["Infrastructure - Road transport",null,{"$f":"SUM(C9:C10)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K9:K10)","v":0}]
["Roads, Pavements & Bridges",null,null,null,null,null,null,null,0,""]
["Storm water",null,null,null,null,null,null,null,0,""]
["Infrastructure - Electricity",null,{"$f":"SUM(C12:C14)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K12:K14)","v":0}]
["Generation",null,null,null,null,null,null,null,0,""]
["Transmission & Reticulation",null,null,null,null,null,null,null,0,""]
["Street Lighting",null,null,null,null,null,null,null,0,""]
["Infrastructure - Water",null,{"$f":"SUM(C16:C18)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K16:K18)","v":0}]
["Dams & Reservoirs",null,null,null,null,null,null,null,0,""]
["Water purification",null,null,null,null,null,null,null,0,""]
["Reticulation",null,null,null,null,null,null,null,0,""]
["Infrastructure - Sanitation",null,{"$f":"SUM(C20:C21)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K20:K21)","v":0}]
["Reticulation",null,null,null,null,null,null,null,0,""]
["Sewerage purification",null,null,null,null,null,null,null,0,""]
["Infrastructure - Other",null,{"$f":"SUM(C23:C26)","v":0},192680000,0,0,0,48170000,48170000,1,{"$f":"SUM(K23:K26)","v":0}]
["Waste Management",null,null,null,null,null,null,null,0,""]
["Transportation",null,null,null,null,null,null,null,0,""]
["Gas",null,null,null,null,null,null,null,0,""]
["Other",null,null,192680000,null,null,{"$f":"F26","v":0},{"$f":"D26/12*3","v":48170000},48170000,1,{"$f":"G26*12/3","v":0}]
[null,null,null,null,null,null,null,null,null,""]
["Community",null,{"$f":"SUM(C29:C42)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K29:K42)","v":0}]
["Parks & gardens",null,null,null,null,null,null,null,0,""]
["Sportsfields & stadia",null,null,null,null,null,null,null,0,""]
["Swimming pools",null,null,null,null,null,null,null,0,""]
["Community halls",null,null,null,null,null,null,null,0,""]
["Libraries",null,null,null,null,null,null,null,0,""]
["Recreational facilities",null,null,null,null,null,null,null,0,""]
["Fire, safety & emergency",null,null,null,null,null,null,null,0,""]
["Security and policing",null,null,null,null,null,null,null,0,""]
["Buses",null,null,null,null,null,null,null,0,""]
["Clinics",null,null,null,null,null,null,null,0,""]
["Museums & Art Galleries",null,null,null,null,null,null,null,0,""]
["Cemeteries",null,null,null,null,null,null,null,0,""]
["Social rental housing",null,null,null,null,null,null,null,0,""]
["Other",null,null,null,null,null,null,null,0,""]
["Heritage assets",null,{"$f":"SUM(C44:C45)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K44:K45)","v":0}]
["Buildings",null,null,null,null,null,null,null,0,""]
["Other",null,null,null,null,null,null,null,0,""]
[null,null,null,null,null,null,null,null,0,""]
["Investment properties",null,{"$f":"SUM(C48:C49)","v":0},0,0,0,0,0,0,"",{"$f":"SUM(K48:K49)","v":0}]
["Housing development",null,null,null,null,null,null,null,0,""]
["Other",null,null,null,null,null,null,null,0,""]
["Other assets",null,{"$f":"SUM(C51:C62)","v":0},0,0,0,0,0,0,"",0]
["General vehicles",null,null,null,null,null,null,null,0,""]
["Specialised vehicles",null,{"$f":"C78","v":0},0,0,0,0,0,0,"",{"$f":"K78","v":0}]
["Plant & equipment",null,null,null,null,null,null,null,0,""]
["Computers - hardware/equipment",null,null,null,null,null,null,null,0,""]
["Furniture and other office equipment",null,null,null,null,null,null,null,0,""]
["Abattoirs",null,null,null,null,null,null,null,0,""]
["Markets",null,null,null,null,null,null,null,0,""]
["Civic Land and Buildings",null,null,null,null,null,null,null,0,""]
["Other Buildings",null,null,null,null,null,null,null,0,""]
["Other Land",null,null,null,null,null,null,null,0,""]
["Surplus Assets - (Investment or Inventory)",null,null,null,null,null,null,null,0,""]
["Other",null,null,null,null,null,null,null,0,""]
[null,null,null,null,null,null,null,null,null,""]
["Agricultural assets",null,{"$f":"SUM(C65:C66)","v":0},0,0,0,0,0,{"$f":"H64-G64","v":0},"",{"$f":"SUM(K65)","v":0}]
["List sub-class",null,null,null,null,null,null,null,{"$f":"H65-G65","v":0},""]
[null,null,null,null,null,null,null,null,{"$f":"H66-G66","v":0},""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(I67=0,\"\",I67/H67)","v":""}]
["Biological assets",null,{"$f":"SUM(C69:C70)","v":0},0,0,0,0,0,{"$f":"H68-G68","v":0},{"$f":"IF(I68=0,\"\",I68/H68)","v":""},{"$f":"SUM(K69)","v":0}]
["List sub-class",null,null,null,null,null,null,null,{"$f":"H69-G69","v":0},{"$f":"IF(I69=0,\"\",I69/H69)","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"H70-G70","v":0},{"$f":"IF(I70=0,\"\",I70/H70)","v":""}]
[]
["Intangibles",null,{"$f":"SUM(C73:C74)","v":0},0,0,0,0,0,{"$f":"H72-G72","v":0},{"$f":"IF(I72=0,\"\",I72/H72)","v":""},{"$f":"SUM(K73:K74)","v":0}]
["Computers - software & programming",null,null,null,null,null,null,null,{"$f":"H73-G73","v":0},{"$f":"IF(I73=0,\"\",I73/H73)","v":""}]
["Other",null,null,null,null,null,null,null,{"$f":"H74-G74","v":0},{"$f":"IF(I74=0,\"\",I74/H74)","v":""}]
[]
["Total Depreciation",null,{"$f":"C7+C28+C43+C47+C50+C64+C68+C72","v":0},192680000,0,0,0,48170000,{"$f":"H76-G76","v":48170000},{"$f":"IF(I76=0,\"\",I76/H76)","v":1},{"$f":"K7+K28+K43+K47+K50+K64+K68+K72","v":0}]
[]
["Specialised vehicles",null,{"$f":"SUM(C79:C82)","v":0},0,0,0,0,0,{"$f":"H78-G78","v":0},{"$f":"IF(I78=0,\"\",I78/H78)","v":""},0]
["Refuse",null,null,null,null,null,null,null,{"$f":"H79-G79","v":0},{"$f":"IF(I79=0,\"\",I79/H79)","v":""}]
["Fire",null,null,null,null,null,null,null,{"$f":"H80-G80","v":0},{"$f":"IF(I80=0,\"\",I80/H80)","v":""}]
["Conservancy",null,null,null,null,null,null,null,{"$f":"H81-G81","v":0},{"$f":"IF(I81=0,\"\",I81/H81)","v":""}]
["Ambulances",null,null,null,null,null,null,null,{"$f":"H82-G82","v":0},{"$f":"IF(I82=0,\"\",I82/H82)","v":""}]

{"sheet":"SC71charts","index":33,"n_rows":104,"n_cols":10,"rows_kept":104,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Template names'!B101","v":"Chart C1 2015/16 Capital Expenditure Monthly Trend: actual v target"}]
["Month",{"$f":"'SC12'!B2","v":"2014/15"},{"$f":"'SC12'!C3","v":"Original Budget"},{"$f":"'SC12'!D3","v":"Adjusted Budget"},{"$f":"'SC12'!E3","v":"Monthly actual"}]
[{"$f":"LEFT('SC12'!A6,3)","v":"Jul"},{"$f":"'SC12'!B6","v":0},{"$f":"'SC12'!C6","v":12204250},{"$f":"'SC12'!D6","v":0},{"$f":"'SC12'!E6","v":5235920}]
[{"$f":"LEFT('SC12'!A7,3)","v":"Aug"},{"$f":"'SC12'!B7","v":0},{"$f":"'SC12'!C7","v":12204250},{"$f":"'SC12'!D7","v":0},{"$f":"'SC12'!E7","v":6193174}]
[{"$f":"LEFT('SC12'!A8,3)","v":"Sep"},{"$f":"'SC12'!B8","v":0},{"$f":"'SC12'!C8","v":12204250},{"$f":"'SC12'!D8","v":0},{"$f":"'SC12'!E8","v":8086000}]
[{"$f":"LEFT('SC12'!A9,3)","v":"Oct"},{"$f":"'SC12'!B9","v":0},{"$f":"'SC12'!C9","v":12204250},{"$f":"'SC12'!D9","v":0},{"$f":"'SC12'!E9","v":0}]
[{"$f":"LEFT('SC12'!A10,3)","v":"Nov"},{"$f":"'SC12'!B10","v":0},{"$f":"'SC12'!C10","v":12204250},{"$f":"'SC12'!D10","v":0},{"$f":"'SC12'!E10","v":0}]
[{"$f":"LEFT('SC12'!A11,3)","v":"Dec"},{"$f":"'SC12'!B11","v":0},{"$f":"'SC12'!C11","v":12204250},{"$f":"'SC12'!D11","v":0},{"$f":"'SC12'!E11","v":0}]
[{"$f":"LEFT('SC12'!A12,3)","v":"Jan"},{"$f":"'SC12'!B12","v":0},{"$f":"'SC12'!C12","v":12204250},{"$f":"'SC12'!D12","v":0},{"$f":"'SC12'!E12","v":0}]
[{"$f":"LEFT('SC12'!A13,3)","v":"Feb"},{"$f":"'SC12'!B13","v":0},{"$f":"'SC12'!C13","v":12204250},{"$f":"'SC12'!D13","v":0},{"$f":"'SC12'!E13","v":0}]
[{"$f":"LEFT('SC12'!A14,3)","v":"Mar"},{"$f":"'SC12'!B14","v":0},{"$f":"'SC12'!C14","v":12204250},{"$f":"'SC12'!D14","v":0},{"$f":"'SC12'!E14","v":0}]
[{"$f":"LEFT('SC12'!A15,3)","v":"Apr"},{"$f":"'SC12'!B15","v":0},{"$f":"'SC12'!C15","v":12204250},{"$f":"'SC12'!D15","v":0},{"$f":"'SC12'!E15","v":0}]
[{"$f":"LEFT('SC12'!A16,3)","v":"May"},{"$f":"'SC12'!B16","v":0},{"$f":"'SC12'!C16","v":12204250},{"$f":"'SC12'!D16","v":0},{"$f":"'SC12'!E16","v":0}]
[{"$f":"LEFT('SC12'!A17,3)","v":"Jun"},{"$f":"'SC12'!B17","v":0},{"$f":"'SC12'!C17","v":12204250},{"$f":"'SC12'!D17","v":0},{"$f":"'SC12'!E17","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"'Template names'!B102","v":"Chart C2 2015/16 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":5235920},{"$f":"'SC12'!G6","v":12204250}]
[{"$f":"LEFT('SC12'!A7,3)","v":"Aug"},{"$f":"'SC12'!F7","v":11429094},{"$f":"'SC12'!G7","v":24408500}]
[{"$f":"LEFT('SC12'!A8,3)","v":"Sep"},{"$f":"'SC12'!F8","v":19515094},{"$f":"'SC12'!G8","v":36612750}]
[{"$f":"LEFT('SC12'!A9,3)","v":"Oct"},{"$f":"'SC12'!F9","v":""},{"$f":"'SC12'!G9","v":48817000}]
[{"$f":"LEFT('SC12'!A10,3)","v":"Nov"},{"$f":"'SC12'!F10","v":""},{"$f":"'SC12'!G10","v":61021250}]
[{"$f":"LEFT('SC12'!A11,3)","v":"Dec"},{"$f":"'SC12'!F11","v":""},{"$f":"'SC12'!G11","v":73225500}]
[{"$f":"LEFT('SC12'!A12,3)","v":"Jan"},{"$f":"'SC12'!F12","v":""},{"$f":"'SC12'!G12","v":85429750}]
[{"$f":"LEFT('SC12'!A13,3)","v":"Feb"},{"$f":"'SC12'!F13","v":""},{"$f":"'SC12'!G13","v":97634000}]
[{"$f":"LEFT('SC12'!A14,3)","v":"Mar"},{"$f":"'SC12'!F14","v":""},{"$f":"'SC12'!G14","v":109838250}]
[{"$f":"LEFT('SC12'!A15,3)","v":"Apr"},{"$f":"'SC12'!F15","v":""},{"$f":"'SC12'!G15","v":122042500}]
[{"$f":"LEFT('SC12'!A16,3)","v":"May"},{"$f":"'SC12'!F16","v":""},{"$f":"'SC12'!G16","v":134246750}]
[{"$f":"LEFT('SC12'!A17,3)","v":"Jun"},{"$f":"'SC12'!F17","v":""},{"$f":"'SC12'!G17","v":146451000}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"'Template names'!B103","v":"Chart C3 Aged Consumer Debtors Analysis"}]
[null,{"$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 2015/16"},{"$f":"'SC3'!C14","v":123042603.00000027},{"$f":"'SC3'!D14","v":70392491.290002942},{"$f":"'SC3'!E14","v":66190137.200000577},{"$f":"'SC3'!F14","v":60439524.919990405},{"$f":"'SC3'!G14","v":55509050.110003814},{"$f":"'SC3'!H14","v":41460225.809999794},{"$f":"'SC3'!I14","v":273867437.71000433},{"$f":"'SC3'!J14","v":1140642733.0100002}]
[{"$f":"Head1","v":"2014/15"},{"$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'!B104","v":"Chart C4 Consumer Debtors (total by Debtor Customer Category)"}]
[null,{"$f":"Head1","v":"2014/15"},{"$f":"Head2","v":"Budget Year 2015/16"}]
[{"$f":"'SC3'!A17","v":"Organs of State"},{"$f":"C78*0.97","v":24071314.3891},{"$f":"'SC3'!K17","v":24815788.030000001}]
[{"$f":"'SC3'!A18","v":"Commercial"},{"$f":"C79*0.97","v":366318464.56170082},{"$f":"'SC3'!K18","v":377647901.61000085}]
[{"$f":"'SC3'!A19","v":"Households"},{"$f":"C80*0.97","v":1332117000.5282795},{"$f":"'SC3'!K19","v":1373316495.3899789}]
[{"$f":"'SC3'!A20","v":"Other"},{"$f":"C81*0.97","v":54091097.479421861},{"$f":"'SC3'!K20","v":55764018.020022541}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"'Template names'!B105","v":"Chart C5 Aged Creditors Analysis"}]
[null,{"$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"}]
[{"$f":"A54","v":"2014/15"},{"$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}]
[{"$f":"A53","v":"Budget Year 2015/16"},{"$f":"'SC4'!K6","v":699402453},{"$f":"'SC4'!K7","v":1288109770},{"$f":"'SC4'!K8","v":0},{"$f":"'SC4'!K9","v":0},{"$f":"'SC4'!K10","v":0},{"$f":"'SC4'!K11","v":0},{"$f":"'SC4'!K12","v":73975432},{"$f":"'SC4'!K13","v":2310470},{"$f":"'SC4'!K14","v":0}]