{
"type": "FeatureCollection",
"name": "Table_B_-_Annual_Budget_2016_SDCC",
"crs": { "type": "name", "properties": { "name": "urn:ogc:def:crs:OGC:1.3:CRS84" } },
"features": [
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "A", "Ref_desc": "Housing and Building", "Ref1": "A01         ", "Ref1_desc": "Maintenance & Improvement of LA Housing Units", "Exp_Adop": 13896100, "Inc_Adop": -20524500, "EstMgr_Exp": 13896100, "EstMgr_Inc": -20524500, "Exp_Adop_C": 13826400, "Inc_Adop_C": -20277700, "Outturn_Exp_C_": 14113200, "Outturn_Inc_C_": -20440700, "FID": 1 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "A", "Ref_desc": "Housing and Building", "Ref1": "A02         ", "Ref1_desc": "Housing Assessment, Allocation and Transfer", "Exp_Adop": 0, "Inc_Adop": 0, "EstMgr_Exp": 0, "EstMgr_Inc": 0, "Exp_Adop_C": 0, "Inc_Adop_C": 0, "Outturn_Exp_C_": 0, "Outturn_Inc_C_": 0, "FID": 2 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "A", "Ref_desc": "Housing and Building", "Ref1": "A03         ", "Ref1_desc": "Housing Rent and Tenant Purchase Administration", "Exp_Adop": 1905600, "Inc_Adop": -81700, "EstMgr_Exp": 1905600, "EstMgr_Inc": -81700, "Exp_Adop_C": 2280400, "Inc_Adop_C": -90900, "Outturn_Exp_C_": 2022700, "Outturn_Inc_C_": -103600, "FID": 3 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "A", "Ref_desc": "Housing and Building", "Ref1": "A04         ", "Ref1_desc": "Housing Community Development Support", "Exp_Adop": 4857700, "Inc_Adop": -149800, "EstMgr_Exp": 4857700, "EstMgr_Inc": -149800, "Exp_Adop_C": 5251000, "Inc_Adop_C": -147700, "Outturn_Exp_C_": 5108400, "Outturn_Inc_C_": -168200, "FID": 4 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "A", "Ref_desc": "Housing and Building", "Ref1": "A05         ", "Ref1_desc": "Administration of Homeless Service", "Exp_Adop": 2724400, "Inc_Adop": -355200, "EstMgr_Exp": 2724400, "EstMgr_Inc": -355200, "Exp_Adop_C": 1859800, "Inc_Adop_C": -350500, "Outturn_Exp_C_": 3278400, "Outturn_Inc_C_": -336800, "FID": 5 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "A", "Ref_desc": "Housing and Building", "Ref1": "A06         ", "Ref1_desc": "Support to Housing Capital & Affordable Prog", "Exp_Adop": 8518400, "Inc_Adop": -7131000, "EstMgr_Exp": 8518400, "EstMgr_Inc": -7131000, "Exp_Adop_C": 9149700, "Inc_Adop_C": -573600, "Outturn_Exp_C_": 8579200, "Outturn_Inc_C_": -62300, "FID": 6 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "A", "Ref_desc": "Housing and Building", "Ref1": "A07         ", "Ref1_desc": "RAS Programme", "Exp_Adop": 28636800, "Inc_Adop": -29069900, "EstMgr_Exp": 28636800, "EstMgr_Inc": -29069900, "Exp_Adop_C": 23979200, "Inc_Adop_C": -24253800, "Outturn_Exp_C_": 25881400, "Outturn_Inc_C_": -26226000, "FID": 7 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "A", "Ref_desc": "Housing and Building", "Ref1": "A08         ", "Ref1_desc": "Housing Loans", "Exp_Adop": 2333600, "Inc_Adop": -2236500, "EstMgr_Exp": 2333600, "EstMgr_Inc": -2236500, "Exp_Adop_C": 2628800, "Inc_Adop_C": -2331600, "Outturn_Exp_C_": 2644500, "Outturn_Inc_C_": -2244000, "FID": 8 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "A", "Ref_desc": "Housing and Building", "Ref1": "A09         ", "Ref1_desc": "Housing Grants", "Exp_Adop": 2527000, "Inc_Adop": -1352300, "EstMgr_Exp": 2483000, "EstMgr_Inc": -1352300, "Exp_Adop_C": 2388000, "Inc_Adop_C": -1341800, "Outturn_Exp_C_": 2392000, "Outturn_Inc_C_": -1291300, "FID": 9 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "A", "Ref_desc": "Housing and Building", "Ref1": "A11         ", "Ref1_desc": "Agency & Recoupable Services", "Exp_Adop": 579300, "Inc_Adop": -325600, "EstMgr_Exp": 579300, "EstMgr_Inc": -325600, "Exp_Adop_C": 314100, "Inc_Adop_C": -309500, "Outturn_Exp_C_": 363900, "Outturn_Inc_C_": -299900, "FID": 10 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "A", "Ref_desc": "Housing and Building", "Ref1": "A12         ", "Ref1_desc": "HAP Programme", "Exp_Adop": 265600, "Inc_Adop": -60000, "EstMgr_Exp": 265600, "EstMgr_Inc": -60000, "Exp_Adop_C": 100000, "Inc_Adop_C": 0, "Outturn_Exp_C_": 91100, "Outturn_Inc_C_": -68500, "FID": 11 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "B", "Ref_desc": "Road Transport & Safety", "Ref1": "B01         ", "Ref1_desc": "NP Road - Maintenance and Improvement", "Exp_Adop": 0, "Inc_Adop": 0, "EstMgr_Exp": 0, "EstMgr_Inc": 0, "Exp_Adop_C": 2800, "Inc_Adop_C": 0, "Outturn_Exp_C_": 2700, "Outturn_Inc_C_": 0, "FID": 12 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "B", "Ref_desc": "Road Transport & Safety", "Ref1": "B02         ", "Ref1_desc": "NS Road - Maintenance and Improvement", "Exp_Adop": 160900, "Inc_Adop": -91400, "EstMgr_Exp": 160900, "EstMgr_Inc": -91400, "Exp_Adop_C": 654200, "Inc_Adop_C": -573800, "Outturn_Exp_C_": 649300, "Outturn_Inc_C_": -370000, "FID": 13 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "B", "Ref_desc": "Road Transport & Safety", "Ref1": "B03         ", "Ref1_desc": "Regional Road - Maintenance and Improvement", "Exp_Adop": 2689700, "Inc_Adop": -98300, "EstMgr_Exp": 2689700, "EstMgr_Inc": -98300, "Exp_Adop_C": 2655600, "Inc_Adop_C": -72100, "Outturn_Exp_C_": 2500600, "Outturn_Inc_C_": -82200, "FID": 14 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "B", "Ref_desc": "Road Transport & Safety", "Ref1": "B04         ", "Ref1_desc": "Local Road - Maintenance and Improvement", "Exp_Adop": 12760400, "Inc_Adop": -3157900, "EstMgr_Exp": 12760400, "EstMgr_Inc": -3157900, "Exp_Adop_C": 11704900, "Inc_Adop_C": -767500, "Outturn_Exp_C_": 12025900, "Outturn_Inc_C_": -214400, "FID": 15 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "B", "Ref_desc": "Road Transport & Safety", "Ref1": "B05         ", "Ref1_desc": "Public Lighting", "Exp_Adop": 5144000, "Inc_Adop": -552800, "EstMgr_Exp": 5144000, "EstMgr_Inc": -552800, "Exp_Adop_C": 4717800, "Inc_Adop_C": -357500, "Outturn_Exp_C_": 4889900, "Outturn_Inc_C_": -546800, "FID": 16 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "B", "Ref_desc": "Road Transport & Safety", "Ref1": "B06         ", "Ref1_desc": "Traffic Management Improvement", "Exp_Adop": 1965400, "Inc_Adop": -27700, "EstMgr_Exp": 1965400, "EstMgr_Inc": -27700, "Exp_Adop_C": 1906000, "Inc_Adop_C": -28600, "Outturn_Exp_C_": 1895900, "Outturn_Inc_C_": -30500, "FID": 17 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "B", "Ref_desc": "Road Transport & Safety", "Ref1": "B07         ", "Ref1_desc": "Road Safety Engineering Improvement", "Exp_Adop": 1586900, "Inc_Adop": -97200, "EstMgr_Exp": 1586900, "EstMgr_Inc": -97200, "Exp_Adop_C": 1686400, "Inc_Adop_C": -263200, "Outturn_Exp_C_": 1449600, "Outturn_Inc_C_": -98400, "FID": 18 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "B", "Ref_desc": "Road Transport & Safety", "Ref1": "B08         ", "Ref1_desc": "Road Safety Promotion & Education", "Exp_Adop": 1694900, "Inc_Adop": -89100, "EstMgr_Exp": 1674900, "EstMgr_Inc": -89100, "Exp_Adop_C": 1506100, "Inc_Adop_C": -74500, "Outturn_Exp_C_": 1571100, "Outturn_Inc_C_": -83900, "FID": 19 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "B", "Ref_desc": "Road Transport & Safety", "Ref1": "B09         ", "Ref1_desc": "Maintenance & Management of Car Parking", "Exp_Adop": 497000, "Inc_Adop": -670000, "EstMgr_Exp": 497000, "EstMgr_Inc": -670000, "Exp_Adop_C": 753400, "Inc_Adop_C": -600000, "Outturn_Exp_C_": 678000, "Outturn_Inc_C_": -670000, "FID": 20 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "B", "Ref_desc": "Road Transport & Safety", "Ref1": "B10         ", "Ref1_desc": "Support to Roads Capital Prog", "Exp_Adop": 1588700, "Inc_Adop": -99100, "EstMgr_Exp": 1608700, "EstMgr_Inc": -99100, "Exp_Adop_C": 1550200, "Inc_Adop_C": -83200, "Outturn_Exp_C_": 1456900, "Outturn_Inc_C_": -94800, "FID": 21 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "B", "Ref_desc": "Road Transport & Safety", "Ref1": "B11         ", "Ref1_desc": "Agency & Recoupable Services", "Exp_Adop": 10300, "Inc_Adop": -125000, "EstMgr_Exp": 10300, "EstMgr_Inc": -125000, "Exp_Adop_C": 10400, "Inc_Adop_C": -110000, "Outturn_Exp_C_": 10400, "Outturn_Inc_C_": -120000, "FID": 22 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "C", "Ref_desc": "Water Services", "Ref1": "C01         ", "Ref1_desc": "Water Supply", "Exp_Adop": 3991400, "Inc_Adop": -3991400, "EstMgr_Exp": 3991400, "EstMgr_Inc": -3991400, "Exp_Adop_C": 4252200, "Inc_Adop_C": -4252300, "Outturn_Exp_C_": 4009800, "Outturn_Inc_C_": -4009900, "FID": 23 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "C", "Ref_desc": "Water Services", "Ref1": "C02         ", "Ref1_desc": "Waste Water Treatment", "Exp_Adop": 3728300, "Inc_Adop": -3728300, "EstMgr_Exp": 3728300, "EstMgr_Inc": -3728300, "Exp_Adop_C": 3752100, "Inc_Adop_C": -3752000, "Outturn_Exp_C_": 3593800, "Outturn_Inc_C_": -3593800, "FID": 24 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "C", "Ref_desc": "Water Services", "Ref1": "C03         ", "Ref1_desc": "Collection of Water and Waste Water Charges", "Exp_Adop": 755900, "Inc_Adop": -755900, "EstMgr_Exp": 755900, "EstMgr_Inc": -755900, "Exp_Adop_C": 771800, "Inc_Adop_C": -771800, "Outturn_Exp_C_": 718700, "Outturn_Inc_C_": -718600, "FID": 25 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "C", "Ref_desc": "Water Services", "Ref1": "C04         ", "Ref1_desc": "Public Conveniences", "Exp_Adop": 0, "Inc_Adop": 0, "EstMgr_Exp": 0, "EstMgr_Inc": 0, "Exp_Adop_C": 0, "Inc_Adop_C": 0, "Outturn_Exp_C_": 0, "Outturn_Inc_C_": 0, "FID": 26 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "C", "Ref_desc": "Water Services", "Ref1": "C05         ", "Ref1_desc": "Admin of Group and Private Installations", "Exp_Adop": 0, "Inc_Adop": 0, "EstMgr_Exp": 0, "EstMgr_Inc": 0, "Exp_Adop_C": 400, "Inc_Adop_C": 0, "Outturn_Exp_C_": 400, "Outturn_Inc_C_": 0, "FID": 27 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "C", "Ref_desc": "Water Services", "Ref1": "C06         ", "Ref1_desc": "Support to Water Capital Programme", "Exp_Adop": 360400, "Inc_Adop": -360200, "EstMgr_Exp": 360400, "EstMgr_Inc": -360200, "Exp_Adop_C": 609500, "Inc_Adop_C": -609400, "Outturn_Exp_C_": 498700, "Outturn_Inc_C_": -498800, "FID": 28 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "C", "Ref_desc": "Water Services", "Ref1": "C07         ", "Ref1_desc": "Agency & Recoupable Services", "Exp_Adop": 0, "Inc_Adop": 0, "EstMgr_Exp": 0, "EstMgr_Inc": 0, "Exp_Adop_C": -15800, "Inc_Adop_C": 15800, "Outturn_Exp_C_": 1800, "Outturn_Inc_C_": -1800, "FID": 29 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "C", "Ref_desc": "Water Services", "Ref1": "C08         ", "Ref1_desc": "Local Authority Water and Sanitary Services", "Exp_Adop": 3276300, "Inc_Adop": -562500, "EstMgr_Exp": 3276300, "EstMgr_Inc": -562500, "Exp_Adop_C": 2663300, "Inc_Adop_C": -595400, "Outturn_Exp_C_": 2779100, "Outturn_Inc_C_": -585100, "FID": 30 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "D", "Ref_desc": "Development Management", "Ref1": "D01         ", "Ref1_desc": "Forward Planning", "Exp_Adop": 2973700, "Inc_Adop": -163200, "EstMgr_Exp": 2973700, "EstMgr_Inc": -163200, "Exp_Adop_C": 2988000, "Inc_Adop_C": -175900, "Outturn_Exp_C_": 2951400, "Outturn_Inc_C_": -169800, "FID": 31 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "D", "Ref_desc": "Development Management", "Ref1": "D02         ", "Ref1_desc": "Development Management", "Exp_Adop": 3353500, "Inc_Adop": -966200, "EstMgr_Exp": 3353500, "EstMgr_Inc": -966200, "Exp_Adop_C": 2810800, "Inc_Adop_C": -773900, "Outturn_Exp_C_": 2837400, "Outturn_Inc_C_": -870800, "FID": 32 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "D", "Ref_desc": "Development Management", "Ref1": "D03         ", "Ref1_desc": "Enforcement", "Exp_Adop": 1232200, "Inc_Adop": -89200, "EstMgr_Exp": 1232200, "EstMgr_Inc": -89200, "Exp_Adop_C": 1189700, "Inc_Adop_C": -109400, "Outturn_Exp_C_": 1048600, "Outturn_Inc_C_": -63300, "FID": 33 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "D", "Ref_desc": "Development Management", "Ref1": "D04         ", "Ref1_desc": "Industrial and Commercial Facilities", "Exp_Adop": 1344700, "Inc_Adop": -180100, "EstMgr_Exp": 1344700, "EstMgr_Inc": -180100, "Exp_Adop_C": 1337100, "Inc_Adop_C": -165900, "Outturn_Exp_C_": 1291300, "Outturn_Inc_C_": -374400, "FID": 34 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "D", "Ref_desc": "Development Management", "Ref1": "D05         ", "Ref1_desc": "Tourism Development and Promotion", "Exp_Adop": 1069800, "Inc_Adop": -66400, "EstMgr_Exp": 1069800, "EstMgr_Inc": -66400, "Exp_Adop_C": 315400, "Inc_Adop_C": -80900, "Outturn_Exp_C_": 355800, "Outturn_Inc_C_": -58600, "FID": 35 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "D", "Ref_desc": "Development Management", "Ref1": "D06         ", "Ref1_desc": "Community and Enterprise Function", "Exp_Adop": 3289100, "Inc_Adop": -2298500, "EstMgr_Exp": 3245100, "EstMgr_Inc": -2298500, "Exp_Adop_C": 1406300, "Inc_Adop_C": -334400, "Outturn_Exp_C_": 2811900, "Outturn_Inc_C_": -1941400, "FID": 36 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "D", "Ref_desc": "Development Management", "Ref1": "D07         ", "Ref1_desc": "Unfinished Housing Estates", "Exp_Adop": 0, "Inc_Adop": 0, "EstMgr_Exp": 0, "EstMgr_Inc": 0, "Exp_Adop_C": 0, "Inc_Adop_C": 0, "Outturn_Exp_C_": 0, "Outturn_Inc_C_": 0, "FID": 37 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "D", "Ref_desc": "Development Management", "Ref1": "D08         ", "Ref1_desc": "Building Control", "Exp_Adop": 789100, "Inc_Adop": -126100, "EstMgr_Exp": 789100, "EstMgr_Inc": -126100, "Exp_Adop_C": 823300, "Inc_Adop_C": -115200, "Outturn_Exp_C_": 794600, "Outturn_Inc_C_": -131100, "FID": 38 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "D", "Ref_desc": "Development Management", "Ref1": "D09         ", "Ref1_desc": "Economic Development and Promotion", "Exp_Adop": 3099200, "Inc_Adop": -861200, "EstMgr_Exp": 3099200, "EstMgr_Inc": -861200, "Exp_Adop_C": 2833700, "Inc_Adop_C": -848700, "Outturn_Exp_C_": 2772300, "Outturn_Inc_C_": -879800, "FID": 39 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "D", "Ref_desc": "Development Management", "Ref1": "D10         ", "Ref1_desc": "Property Management", "Exp_Adop": 1408000, "Inc_Adop": -425600, "EstMgr_Exp": 1408000, "EstMgr_Inc": -425600, "Exp_Adop_C": 1464200, "Inc_Adop_C": -337900, "Outturn_Exp_C_": 1309500, "Outturn_Inc_C_": -432800, "FID": 40 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "D", "Ref_desc": "Development Management", "Ref1": "D11         ", "Ref1_desc": "Heritage and Conservation Services", "Exp_Adop": 73100, "Inc_Adop": -40400, "EstMgr_Exp": 73100, "EstMgr_Inc": -40400, "Exp_Adop_C": 73300, "Inc_Adop_C": -40400, "Outturn_Exp_C_": 149300, "Outturn_Inc_C_": -20400, "FID": 41 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "D", "Ref_desc": "Development Management", "Ref1": "D12         ", "Ref1_desc": "Agency & Recoupable Services", "Exp_Adop": 20000, "Inc_Adop": -15000, "EstMgr_Exp": 20000, "EstMgr_Inc": -15000, "Exp_Adop_C": 20000, "Inc_Adop_C": -15000, "Outturn_Exp_C_": 20000, "Outturn_Inc_C_": -15000, "FID": 42 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "E", "Ref_desc": "Environmental Services", "Ref1": "E01         ", "Ref1_desc": "Landfill Operation & Aftercare", "Exp_Adop": 6332700, "Inc_Adop": -3820000, "EstMgr_Exp": 6332700, "EstMgr_Inc": -3820000, "Exp_Adop_C": 7871100, "Inc_Adop_C": -4816800, "Outturn_Exp_C_": 7267700, "Outturn_Inc_C_": -4500700, "FID": 43 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "E", "Ref_desc": "Environmental Services", "Ref1": "E02         ", "Ref1_desc": "Recovery and Recycling Facilities Operations", "Exp_Adop": 2533200, "Inc_Adop": -1488700, "EstMgr_Exp": 2533200, "EstMgr_Inc": -1488700, "Exp_Adop_C": 2373800, "Inc_Adop_C": -1382300, "Outturn_Exp_C_": 2538600, "Outturn_Inc_C_": -1488600, "FID": 44 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "E", "Ref_desc": "Environmental Services", "Ref1": "E03         ", "Ref1_desc": "Waste to Energy Facilities Operations", "Exp_Adop": 1043800, "Inc_Adop": 0, "EstMgr_Exp": 1043800, "EstMgr_Inc": 0, "Exp_Adop_C": 1061400, "Inc_Adop_C": 0, "Outturn_Exp_C_": 1055200, "Outturn_Inc_C_": 0, "FID": 45 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "E", "Ref_desc": "Environmental Services", "Ref1": "E04         ", "Ref1_desc": "Provision of Waste to Collection Services", "Exp_Adop": 843400, "Inc_Adop": -658500, "EstMgr_Exp": 843400, "EstMgr_Inc": -658500, "Exp_Adop_C": 2203500, "Inc_Adop_C": -686500, "Outturn_Exp_C_": 2157200, "Outturn_Inc_C_": -656100, "FID": 46 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "E", "Ref_desc": "Environmental Services", "Ref1": "E05         ", "Ref1_desc": "Litter Management", "Exp_Adop": 1768600, "Inc_Adop": -169800, "EstMgr_Exp": 1768600, "EstMgr_Inc": -169800, "Exp_Adop_C": 1602100, "Inc_Adop_C": -188500, "Outturn_Exp_C_": 1594500, "Outturn_Inc_C_": -189700, "FID": 47 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "E", "Ref_desc": "Environmental Services", "Ref1": "E06         ", "Ref1_desc": "Street Cleaning", "Exp_Adop": 6752300, "Inc_Adop": -264600, "EstMgr_Exp": 6752300, "EstMgr_Inc": -264600, "Exp_Adop_C": 6505000, "Inc_Adop_C": -243600, "Outturn_Exp_C_": 6449100, "Outturn_Inc_C_": -280800, "FID": 48 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "E", "Ref_desc": "Environmental Services", "Ref1": "E07         ", "Ref1_desc": "Waste Regulations, Monitoring and Enforcement", "Exp_Adop": 1050200, "Inc_Adop": -343200, "EstMgr_Exp": 1050200, "EstMgr_Inc": -343200, "Exp_Adop_C": 1232100, "Inc_Adop_C": -282600, "Outturn_Exp_C_": 1243900, "Outturn_Inc_C_": -342100, "FID": 49 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "E", "Ref_desc": "Environmental Services", "Ref1": "E08         ", "Ref1_desc": "Waste Management Planning", "Exp_Adop": 0, "Inc_Adop": 0, "EstMgr_Exp": 0, "EstMgr_Inc": 0, "Exp_Adop_C": 0, "Inc_Adop_C": 0, "Outturn_Exp_C_": 0, "Outturn_Inc_C_": 0, "FID": 50 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "E", "Ref_desc": "Environmental Services", "Ref1": "E09         ", "Ref1_desc": "Maintenance of Burial Grounds", "Exp_Adop": 1285900, "Inc_Adop": -903300, "EstMgr_Exp": 1285900, "EstMgr_Inc": -903300, "Exp_Adop_C": 1194200, "Inc_Adop_C": -886200, "Outturn_Exp_C_": 1128700, "Outturn_Inc_C_": -891200, "FID": 51 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "E", "Ref_desc": "Environmental Services", "Ref1": "E10         ", "Ref1_desc": "Safety of Structures and Places", "Exp_Adop": 682200, "Inc_Adop": -40700, "EstMgr_Exp": 682200, "EstMgr_Inc": -40700, "Exp_Adop_C": 699700, "Inc_Adop_C": -21200, "Outturn_Exp_C_": 679800, "Outturn_Inc_C_": -35100, "FID": 52 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "E", "Ref_desc": "Environmental Services", "Ref1": "E11         ", "Ref1_desc": "Operation of Fire Service", "Exp_Adop": 18251000, "Inc_Adop": -300000, "EstMgr_Exp": 18251000, "EstMgr_Inc": -300000, "Exp_Adop_C": 17870800, "Inc_Adop_C": -140000, "Outturn_Exp_C_": 17781400, "Outturn_Inc_C_": -300000, "FID": 53 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "E", "Ref_desc": "Environmental Services", "Ref1": "E12         ", "Ref1_desc": "Fire Prevention", "Exp_Adop": 0, "Inc_Adop": 0, "EstMgr_Exp": 0, "EstMgr_Inc": 0, "Exp_Adop_C": 0, "Inc_Adop_C": 0, "Outturn_Exp_C_": 0, "Outturn_Inc_C_": 0, "FID": 54 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "E", "Ref_desc": "Environmental Services", "Ref1": "E13         ", "Ref1_desc": "Water Quality, Air and Noise Pollution", "Exp_Adop": 207500, "Inc_Adop": 0, "EstMgr_Exp": 207500, "EstMgr_Inc": 0, "Exp_Adop_C": 209000, "Inc_Adop_C": -41900, "Outturn_Exp_C_": 240600, "Outturn_Inc_C_": 0, "FID": 55 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "E", "Ref_desc": "Environmental Services", "Ref1": "E14         ", "Ref1_desc": "Agency & Recoupable Services", "Exp_Adop": 0, "Inc_Adop": 0, "EstMgr_Exp": 0, "EstMgr_Inc": 0, "Exp_Adop_C": 0, "Inc_Adop_C": 0, "Outturn_Exp_C_": 0, "Outturn_Inc_C_": 0, "FID": 56 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "F", "Ref_desc": "Recreation and Amenity", "Ref1": "F01         ", "Ref1_desc": "Leisure Facilities Operations", "Exp_Adop": 693100, "Inc_Adop": -170100, "EstMgr_Exp": 693100, "EstMgr_Inc": -170100, "Exp_Adop_C": 693000, "Inc_Adop_C": -170100, "Outturn_Exp_C_": 1107500, "Outturn_Inc_C_": -170100, "FID": 57 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "F", "Ref_desc": "Recreation and Amenity", "Ref1": "F02         ", "Ref1_desc": "Operation of Library and Archival Service", "Exp_Adop": 10067500, "Inc_Adop": -701500, "EstMgr_Exp": 10067500, "EstMgr_Inc": -701500, "Exp_Adop_C": 9947400, "Inc_Adop_C": -664100, "Outturn_Exp_C_": 9980200, "Outturn_Inc_C_": -692400, "FID": 58 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "F", "Ref_desc": "Recreation and Amenity", "Ref1": "F03         ", "Ref1_desc": "Outdoor Leisure Areas Operations", "Exp_Adop": 14209700, "Inc_Adop": -776600, "EstMgr_Exp": 14209700, "EstMgr_Inc": -776600, "Exp_Adop_C": 12933600, "Inc_Adop_C": -632300, "Outturn_Exp_C_": 13608100, "Outturn_Inc_C_": -737600, "FID": 59 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "F", "Ref_desc": "Recreation and Amenity", "Ref1": "F04         ", "Ref1_desc": "Community Sport and Recreational Development", "Exp_Adop": 7949500, "Inc_Adop": -2715800, "EstMgr_Exp": 7949500, "EstMgr_Inc": -2715800, "Exp_Adop_C": 8050700, "Inc_Adop_C": -2807600, "Outturn_Exp_C_": 8678800, "Outturn_Inc_C_": -2730500, "FID": 60 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "F", "Ref_desc": "Recreation and Amenity", "Ref1": "F05         ", "Ref1_desc": "Operation of Arts Programme", "Exp_Adop": 1798700, "Inc_Adop": -437000, "EstMgr_Exp": 1798700, "EstMgr_Inc": -437000, "Exp_Adop_C": 1475000, "Inc_Adop_C": -228300, "Outturn_Exp_C_": 2522900, "Outturn_Inc_C_": -276100, "FID": 61 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "F", "Ref_desc": "Recreation and Amenity", "Ref1": "F06         ", "Ref1_desc": "Agency & Recoupable Services", "Exp_Adop": 0, "Inc_Adop": 0, "EstMgr_Exp": 0, "EstMgr_Inc": 0, "Exp_Adop_C": 0, "Inc_Adop_C": 0, "Outturn_Exp_C_": 0, "Outturn_Inc_C_": 0, "FID": 62 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "G", "Ref_desc": "Agriculture, Education, Health & Welfare", "Ref1": "G01         ", "Ref1_desc": "Land Drainage Costs", "Exp_Adop": 0, "Inc_Adop": 0, "EstMgr_Exp": 0, "EstMgr_Inc": 0, "Exp_Adop_C": 0, "Inc_Adop_C": 0, "Outturn_Exp_C_": 0, "Outturn_Inc_C_": 0, "FID": 63 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "G", "Ref_desc": "Agriculture, Education, Health & Welfare", "Ref1": "G02         ", "Ref1_desc": "Operation and Maintenance of Piers and Harbours", "Exp_Adop": 0, "Inc_Adop": 0, "EstMgr_Exp": 0, "EstMgr_Inc": 0, "Exp_Adop_C": 0, "Inc_Adop_C": 0, "Outturn_Exp_C_": 0, "Outturn_Inc_C_": 0, "FID": 64 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "G", "Ref_desc": "Agriculture, Education, Health & Welfare", "Ref1": "G03         ", "Ref1_desc": "Coastal Protection", "Exp_Adop": 0, "Inc_Adop": 0, "EstMgr_Exp": 0, "EstMgr_Inc": 0, "Exp_Adop_C": 0, "Inc_Adop_C": 0, "Outturn_Exp_C_": 0, "Outturn_Inc_C_": 0, "FID": 65 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "G", "Ref_desc": "Agriculture, Education, Health & Welfare", "Ref1": "G04         ", "Ref1_desc": "Veterinary Service", "Exp_Adop": 1308900, "Inc_Adop": -697100, "EstMgr_Exp": 1308900, "EstMgr_Inc": -697100, "Exp_Adop_C": 1490000, "Inc_Adop_C": -802500, "Outturn_Exp_C_": 1475000, "Outturn_Inc_C_": -696800, "FID": 66 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "G", "Ref_desc": "Agriculture, Education, Health & Welfare", "Ref1": "G05         ", "Ref1_desc": "Educational Support Services", "Exp_Adop": 626400, "Inc_Adop": -220500, "EstMgr_Exp": 626400, "EstMgr_Inc": -220500, "Exp_Adop_C": 985800, "Inc_Adop_C": -373000, "Outturn_Exp_C_": 1050700, "Outturn_Inc_C_": -510800, "FID": 67 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "G", "Ref_desc": "Agriculture, Education, Health & Welfare", "Ref1": "G06         ", "Ref1_desc": "Agency & Recoupable Services", "Exp_Adop": 0, "Inc_Adop": 0, "EstMgr_Exp": 0, "EstMgr_Inc": 0, "Exp_Adop_C": 0, "Inc_Adop_C": 0, "Outturn_Exp_C_": 0, "Outturn_Inc_C_": 0, "FID": 68 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "H", "Ref_desc": "Miscellaneous Services", "Ref1": "H01         ", "Ref1_desc": "Profit & Loss Machinery Account", "Exp_Adop": 43800, "Inc_Adop": -55000, "EstMgr_Exp": 43800, "EstMgr_Inc": -55000, "Exp_Adop_C": 148800, "Inc_Adop_C": -38100, "Outturn_Exp_C_": 40100, "Outturn_Inc_C_": -43400, "FID": 69 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "H", "Ref_desc": "Miscellaneous Services", "Ref1": "H02         ", "Ref1_desc": "Profit & Loss Stores Account", "Exp_Adop": 0, "Inc_Adop": 0, "EstMgr_Exp": 0, "EstMgr_Inc": 0, "Exp_Adop_C": 0, "Inc_Adop_C": 0, "Outturn_Exp_C_": 0, "Outturn_Inc_C_": 0, "FID": 70 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "H", "Ref_desc": "Miscellaneous Services", "Ref1": "H03         ", "Ref1_desc": "Adminstration of Rates", "Exp_Adop": 20971300, "Inc_Adop": -7480800, "EstMgr_Exp": 20971300, "EstMgr_Inc": -7480800, "Exp_Adop_C": 22552100, "Inc_Adop_C": -381800, "Outturn_Exp_C_": 20789400, "Outturn_Inc_C_": -639000, "FID": 71 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "H", "Ref_desc": "Miscellaneous Services", "Ref1": "H04         ", "Ref1_desc": "Franchise Costs", "Exp_Adop": 266700, "Inc_Adop": -11900, "EstMgr_Exp": 266700, "EstMgr_Inc": -11900, "Exp_Adop_C": 308700, "Inc_Adop_C": -9000, "Outturn_Exp_C_": 238500, "Outturn_Inc_C_": -10200, "FID": 72 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "H", "Ref_desc": "Miscellaneous Services", "Ref1": "H05         ", "Ref1_desc": "Operation of Morgue and Coroner Expenses", "Exp_Adop": 350100, "Inc_Adop": 0, "EstMgr_Exp": 350100, "EstMgr_Inc": 0, "Exp_Adop_C": 305300, "Inc_Adop_C": 0, "Outturn_Exp_C_": 350300, "Outturn_Inc_C_": 0, "FID": 73 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "H", "Ref_desc": "Miscellaneous Services", "Ref1": "H06         ", "Ref1_desc": "Weighbridges", "Exp_Adop": 0, "Inc_Adop": 0, "EstMgr_Exp": 0, "EstMgr_Inc": 0, "Exp_Adop_C": 0, "Inc_Adop_C": 0, "Outturn_Exp_C_": 0, "Outturn_Inc_C_": 0, "FID": 74 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "H", "Ref_desc": "Miscellaneous Services", "Ref1": "H07         ", "Ref1_desc": "Operation of Markets and Casual Trading", "Exp_Adop": 0, "Inc_Adop": 0, "EstMgr_Exp": 0, "EstMgr_Inc": 0, "Exp_Adop_C": 100, "Inc_Adop_C": 0, "Outturn_Exp_C_": 100, "Outturn_Inc_C_": 0, "FID": 75 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "H", "Ref_desc": "Miscellaneous Services", "Ref1": "H08         ", "Ref1_desc": "Malicious Damage", "Exp_Adop": 67600, "Inc_Adop": -29600, "EstMgr_Exp": 67600, "EstMgr_Inc": -29600, "Exp_Adop_C": 67600, "Inc_Adop_C": -29600, "Outturn_Exp_C_": 0, "Outturn_Inc_C_": 0, "FID": 76 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "H", "Ref_desc": "Miscellaneous Services", "Ref1": "H09         ", "Ref1_desc": "Local Representation & Civic Leadership", "Exp_Adop": 1212000, "Inc_Adop": 0, "EstMgr_Exp": 1300000, "EstMgr_Inc": 0, "Exp_Adop_C": 1261900, "Inc_Adop_C": 0, "Outturn_Exp_C_": 1207300, "Outturn_Inc_C_": 0, "FID": 77 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "H", "Ref_desc": "Miscellaneous Services", "Ref1": "H10         ", "Ref1_desc": "Motor Taxation", "Exp_Adop": 0, "Inc_Adop": 0, "EstMgr_Exp": 0, "EstMgr_Inc": 0, "Exp_Adop_C": 0, "Inc_Adop_C": 0, "Outturn_Exp_C_": 0, "Outturn_Inc_C_": 0, "FID": 78 }, "geometry": null },
{ "type": "Feature", "properties": { "Doc": "TableB", "Heading": 1, "Ref": "H", "Ref_desc": "Miscellaneous Services", "Ref1": "H11         ", "Ref1_desc": "Agency & Recoupable Services", "Exp_Adop": 30600, "Inc_Adop": -524000, "EstMgr_Exp": 30600, "EstMgr_Inc": -524000, "Exp_Adop_C": 32200, "Inc_Adop_C": -523000, "Outturn_Exp_C_": 32000, "Outturn_Inc_C_": -1224000, "FID": 79 }, "geometry": null }
]
}