ࡱ> eh  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdgRoot Entry F(fWorkbook-SummaryInformation(DocumentSummaryInformation88 \psabrina Ba==xxJ 8X@"1Arial1RCalibri1RCalibri1RCalibri1RCalibri1h8RCambria1,8RCalibri18RCalibri18RCalibri1RCalibri1RCalibri1<RCalibri1>RCalibri1?RCalibri14RCalibri14RCalibri1 RCalibri1 RCalibri1RCalibri1RCalibri1 RCalibri1RArial1.RTimes New Roman1.RTimes New Roman1.RTimes New Roman1.RTimes New Roman1.RTimes New Roman1.RTimes New Roman1. RTimes New Roman1. RTimes New Roman1 RArial1(R Arial Narrow"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)7*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_) .000                                                                      ff + ) , *     P  P        `            a>  !\  L "\ #\  L  h  @  H !\  L #| @  l@ @  "|@ @   "|@@  "p @   h@ #|   l  "|@  "|  &|  Zx@ #|  "|  p@ #|   l  "|  "Zx@  "|  "  "  "| "  !  #   #|   #   #   h "|   # @   # @  #   H !x@   h@   h@   #X  #|@   #|@   # @  # @ #|  !   #" @   #" @   #" @   l #|  "  #  #   h   H  H  H  D   L #\ #\ ||{}-} 00\);_(*}-} 00\);_(*}-} 00\);_(*}-} 00\);_(*}-}+ 00\);_(*}-}, 00\);_(*}-}- 00\);_(*}-}. 00\);_(*}-}: 00\);_(*}-}; 00\);_(*}A}1 00\);_(*;_(@_) }A}2 00\);_(*?;_(@_) }A}3 00\);_(*23;_(@_) }-}4 00\);_(*}A}0 a00\);_(*;_(@_) }A}( 00\);_(*;_(@_) }A}7 e00\);_(*;_(@_) }}5 ??v00\);_(*̙;_(@_)    }}9 ???00\);_(*;_(@_) ??? ??? ??? ???}}) }00\);_(*;_(@_)    }A}6 }00\);_(*;_(@_) }}* 00\);_(*;_(@_) ??? ??? ??? ???}-}= 00\);_(*}}8 00\);_(*;_(@_)    }-}/ 00\);_(*}U}< 00\);_(*;_(@_)  }A}" 00\);_(*;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*23;_(@_) }A}# 00\);_(*;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*23;_(@_) }A}$ 00\);_(*;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*23;_(@_) }A}% 00\);_(*;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*L;_(@_) }A} 00\);_(*23;_(@_) }A}& 00\);_(*;_(@_) }A} 00\);_(*ef;_(@_) }A} 00\);_(*L;_(@_) }A}  00\);_(*23;_(@_) }A}' 00\);_(* ;_(@_) }A} 00\);_(*ef ;_(@_) }A} 00\);_(*L ;_(@_) }A}! 00\);_(*23 ;_(@_)  20% - Accent1M 20% - Accent1 ef % 20% - Accent2M" 20% - Accent2 ef % 20% - Accent3M& 20% - Accent3 ef % 20% - Accent4M* 20% - Accent4 ef % 20% - Accent5M. 20% - Accent5 ef % 20% - Accent6M2 20% - Accent6  ef % 40% - Accent1M 40% - Accent1 L % 40% - Accent2M# 40% - Accent2 L湸 % 40% - Accent3M' 40% - Accent3 L % 40% - Accent4M+ 40% - Accent4 L % 40% - Accent5M/ 40% - Accent5 L % 40% - Accent6M3 40% - Accent6  Lմ % 60% - Accent1M 60% - Accent1 23 % 60% - Accent2M$ 60% - Accent2 23ٗ % 60% - Accent3M( 60% - Accent3 23֚ % 60% - Accent4M, 60% - Accent4 23 % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6M4 60% - Accent6  23 % "Accent1AAccent1 O % #Accent2A!Accent2 PM % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextG5Explanatory Text % 0Good;Good  a%1 Heading 1G Heading 1 I}%O2 Heading 2G Heading 2 I}%?3 Heading 3G Heading 3 I}%234 Heading 49 Heading 4 I}% 5InputuInput ̙ ??v% 6 Linked CellK Linked Cell }% 7NeutralANeutral  e%"Normal 8Noteb Note   9OutputwOutput  ???%????????? ???:$Percent ;Title1Title I}% <TotalMTotal %OO= Warning Text? Warning Text %XTableStyleMedium9PivotStyleLight16`E7MISCELLANEOUS    Yrecurrent revenue.xlsSUMMARY42 INDIRECT TAX 43 PUBLIC UTILITIES44 PUBLIC SERVICES 45 RENTAL OF GOV PROP 46 INTERESTS AND ROYALTIES47 REIMBURSEMENTS MISCELLANEOUS YYYYYYYY8   ;gY#REVENUE 2007-2008 2006-2007 2005-2006NotesItemDETAILSApprovedRevisedActualNo. EstimatesRevenueRs48 - MISCELLANEOUS101 - TRANSFER OF FUNDS001Horse Racing Board 102 - GRANT FROM NON-GOVERNMENT  BODIES.001Contribution from MTMD--TOTAL - MISCELLANEOUS GRAND TOTAL"t5 5^)66OccB  l;DgJ/PU[aOgmrxo~7ǏWw?w  dMbP?_*+%&?'?(?)?MHP LaserJet 4L4C odXXLetterDINU"4= "dXX??&U} } I$?}  }  A} m A}  G} C} m D} $ D;@@,@@@@@@@ @ @ @ @ @@@@@ @ J@ ~ >8@ >@BE F@ HI J KL JMNOPQRQ S T UQ Q Q Q V W X Y Y Y Y Z [\ ] ] ] ] ^[\]]]]^[ _]]]]^ [_]]]]^ [ ` ]aaa^ b ` c^Ad^Ad^AdjA e f` g^Ah^Ah^AhjA e f`aiddef `aiddej klmdde n k o p~ pcA de nk q r~ rcA res tu^Av^Aw*qAwjAxy z{}%B|=_s#B|?#B|ks!B}~DDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDD.l0L$ZZP,,H:,,^PDj !"#$%&'()*+,-./0123456789:;<=>? DDDDDDD!DDDDDDD"DDDDDDD#DDDDDDD$DDDDDDD%DDDDDDD&DDDDDDD'DDDDDDD(DDDDDDD)DDDDDDD*DDDDDDD+DDDDDDD,DDDDDDD-DDDDDDD.DDDDDDD/DDDDDDD0DDDDDDD1DDDDDDD2DDDDDDD3DDDDDDD4DDDDDDD5DDDDDDD6DDDDDDD7DDDDDDD8DDDDDDD9DDDDDDD:DDDDDDD;DDDDDDD<DDDDDDD=DDDDDDD>DDDDDDD?DDDDDDDDl@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_@DDDDDDDADDDDDDDBDDDDDDDCDDDDDDDDDDDDDDDEDDDDDDDFDDDDDDDGDDDDDDDHDDDDDDDIDDDDDDDJDDDDDDDKDDDDDDDLDDDDDDDMDDDDDDDNDDDDDDDODDDDDDDPDDDDDDDQDDDDDDDRDDDDDDDSDDDDDDDTDDDDDDDUDDDDDDDVDDDDDDDWDDDDDDDXDDDDDDDYDDDDDDDZDDDDDDD[DDDDDDD\DDDDDDD]DDDDDDD^DDDDDDD_DDDDDDDDl`abcdefghijklmnopqrstuvwxyz{|}~`DDDDDDDaDDDDDDDbDDDDDDDcDDDDDDDdDDDDDDDeDDDDDDDfDDDDDDDgDDDDDDDhDDDDDDDiDDDDDDDjDDDDDDDkDDDDDDDlDDDDDDDmDDDDDDDnDDDDDDDoDDDDDDDpDDDDDDDqDDDDDDDrDDDDDDDsDDDDDDDtDDDDDDDuDDDDDDDvDDDDDDDwDDDDDDDxDDDDDDDyDDDDDDDzDDDDDDD{DDDDDDD|DDDDDDD}DDDDDDD~DDDDDDDDDDDDDDDlDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDlDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDlDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDlDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDl     DDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDD DDDDDDD DDDDDDD DDDDDDD DDDDDDD DDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDl !"#$%&'()*+,-./0123456789:;<=>? DDDDDDD!DDDDDDD"DDDDDDD#DDDDDDD$DDDDDDD%DDDDDDD&DDDDDDD'DDDDDDD(DDDDDDD)DDDDDDD*DDDDDDD+DDDDDDD,DDDDDDD-DDDDDDD.DDDDDDD/DDDDDDD0DDDDDDD1DDDDDDD2DDDDDDD3DDDDDDD4DDDDDDD5DDDDDDD6DDDDDDD7DDDDDDD8DDDDDDD9DDDDDDD:DDDDDDD;DDDDDDD<DDDDDDD=DDDDDDD>DDDDDDD?DDDDDDDDl@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_@DDDDDDDADDDDDDDBDDDDDDDCDDDDDDDDDDDDDDDEDDDDDDDFDDDDDDDGDDDDDDDHDDDDDDDIDDDDDDDJDDDDDDDKDDDDDDDLDDDDDDDMDDDDDDDNDDDDDDDODDDDDDDPDDDDDDDQDDDDDDDRDDDDDDDSDDDDDDDTDDDDDDDUDDDDDDDVDDDDDDDWDDDDDDDXDDDDDDDYDDDDDDDZDDDDDDD[DDDDDDD\DDDDDDD]DDDDDDD^DDDDDDD_DDDDDDDDl`abcdefghijklmnopqrstuvwxyz{|}~`DDDDDDDaDDDDDDDbDDDDDDDcDDDDDDDdDDDDDDDeDDDDDDDfDDDDDDDgDDDDDDDhDDDDDDDiDDDDDDDjDDDDDDDkDDDDDDDlDDDDDDDmDDDDDDDnDDDDDDDoDDDDDDDpDDDDDDDqDDDDDDDrDDDDDDDsDDDDDDDtDDDDDDDuDDDDDDDvDDDDDDDwDDDDDDDxDDDDDDDyDDDDDDDzDDDDDDD{DDDDDDD|DDDDDDD}DDDDDDD~DDDDDDDDDDDDDDDlDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDlDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDlDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDlDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDl     DDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDD DDDDDDD DDDDDDD DDDDDDD DDDDDDD DDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDl !"#$%&'()*+,-./0123456789:;<=>? DDDDDDD!DDDDDDD"DDDDDDD#DDDDDDD$DDDDDDD%DDDDDDD&DDDDDDD'DDDDDDD(DDDDDDD)DDDDDDD*DDDDDDD+DDDDDDD,DDDDDDD-DDDDDDD.DDDDDDD/DDDDDDD0DDDDDDD1DDDDDDD2DDDDDDD3DDDDDDD4DDDDDDD5DDDDDDD6DDDDDDD7DDDDDDD8DDDDDDD9DDDDDDD:DDDDDDD;DDDDDDD<DDDDDDD=DDDDDDD>DDDDDDD?DDDDDDDDl@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_@DDDDDDDADDDDDDDBDDDDDDDCDDDDDDDDDDDDDDDEDDDDDDDFDDDDDDDGDDDDDDDHDDDDDDDIDDDDDDDJDDDDDDDKDDDDDDDLDDDDDDDMDDDDDDDNDDDDDDDODDDDDDDPDDDDDDDQDDDDDDDRDDDDDDDSDDDDDDDTDDDDDDDUDDDDDDDVDDDDDDDWDDDDDDDXDDDDDDDYDDDDDDDZDDDDDDD[DDDDDDD\DDDDDDD]DDDDDDD^DDDDDDD_DDDDDDDDl`abcdefghijklmnopqrstuvwxyz{|}~`DDDDDDDaDDDDDDDbDDDDDDDcDDDDDDDdDDDDDDDeDDDDDDDfDDDDDDDgDDDDDDDhDDDDDDDiDDDDDDDjDDDDDDDkDDDDDDDlDDDDDDDmDDDDDDDnDDDDDDDoDDDDDDDpDDDDDDDqDDDDDDDrDDDDDDDsDDDDDDDtDDDDDDDuDDDDDDDvDDDDDDDwDDDDDDDxDDDDDDDyDDDDDDDzDDDDDDD{DDDDDDD|DDDDDDD}DDDDDDD~DDDDDDDDDDDDDDDlDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDlDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDlDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDD@(D>@DBggD  Oh+'0@HXh sabrinasabrinaMicrosoft Excel@@x՜.+,0 PXd lt|  MISCELLANEOUS 'MISCELLANEOUS '!Print_Area  Worksheets Named Ranges F&Microsoft Office Excel 2003 WorksheetBiff8Excel.Sheet.89qCompObj r