ࡱ> DC g2\p Warburton Samela Ba= ThisWorkbook= P8X@"1Calibri1Calibri1Calibri1Calibri1Calibri1Calibri1*h6 Calibri Light1,6Calibri16Calibri16Calibri1Calibri1Calibri1<Calibri1>Calibri1?Calibri14Calibri14Calibri1 Calibri1 Calibri1Calibri1Calibri1 Calibri""#,##0;\-""#,##0""#,##0;[Red]\-""#,##0""#,##0.00;\-""#,##0.00#""#,##0.00;[Red]\-""#,##0.005*0_-""* #,##0_-;\-""* #,##0_-;_-""* "-"_-;_-@_-,)'_-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_-=,8_-""* #,##0.00_-;\-""* #,##0.00_-;_-""* "-"??_-;_-@_-4+/_-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_-                                                                       ff + ) , *     P  P        `            a>  (  @ @  (0@ @  +   $@ @   @  h@ @    $@ @  #0@ @  #  H ||IX<:}-} _-;_-* "}-} _-;_-* "}-} _-;_-* "}-} _-;_-* "}-} _-;_-* "}-} _-;_-* "}-} _-;_-* "}-} _-;_-* "}-} _-;_-* "}-}  _-;_-* "}-}  _-;_-* "}-}  _-;_-* "}-}  _-;_-* "}-}  _-;_-* "}-} _-;_-* "}-} _-;_-* "}-}+ _-;_-* "}-}> _-;_-* "}-}? _-;_-* "}-}@ _-;_-* "}-}A _-;_-* "}-}B _-;_-* "}-}C _-;_-* "}}D}-}E _-;_-* "}-}F _-;_-* "}-}G _-;_-* "}-}, _-;_-* "}-}- _-;_-* "}-}. _-;_-* "}-}: _-;_-* "}-}; _-;_-* "}A}1 _-;_-* "-@_- }A}2 _-;_-* "?-@_- }A}3 _-;_-* "23-@_- }-}4 _-;_-* "}A}0 a_-;_-* "-@_- }A}( _-;_-* "-@_- }A}7 e_-;_-* "-@_- }}5 ??v_-;_-* "̙-@_-    }}9 ???_-;_-* "-@_- ??? ??? ??? ???}}) }_-;_-* "-@_-    }A}6 }_-;_-* "-@_- }}* _-;_-* "-@_- ??? ??? ??? ???}-}= _-;_-* "}}8 _-;_-* "-@_-    }-}/ _-;_-* "}U}< _-;_-* "-@_-  }A}" _-;_-* "-@_- }A} _-;_-* "ef-@_- }A} _-;_-* "L-@_- }A} _-;_-* "23-@_- }A}# _-;_-* "-@_- }A} _-;_-* "ef-@_- }A} _-;_-* "L-@_- }A} _-;_-* "23-@_- }A}$ _-;_-* "-@_- }A} _-;_-* "ef-@_- }A} _-;_-* "L-@_- }A} _-;_-* "23-@_- }A}% _-;_-* "-@_- }A} _-;_-* "ef-@_- }A} _-;_-* "L-@_- }A} _-;_-* "23-@_- }A}& _-;_-* "-@_- }A} _-;_-* "ef-@_- }A} _-;_-* "L-@_- }A}  _-;_-* "23-@_- }A}' _-;_-* " -@_- }A} _-;_-* "ef -@_- }A} _-;_-* "L -@_- }A}! _-;_-* "23 -@_- }-}H _-;_-* " 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˭ % 40% - Accent3M' 40% - Accent3 L % 40% - Accent4M+ 40% - Accent4 L % 40% - Accent5M/ 40% - Accent5 L % 40% - Accent6M3 40% - Accent6  L % 60% - Accent1M 60% - Accent1 23 % 60% - Accent2M$ 60% - Accent2 23 % 60% - Accent3M( 60% - Accent3 23 % 60% - Accent4M, 60% - Accent4 23f % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6M4 60% - Accent6  23Ў % "Accent1AAccent1 Dr % #Accent2A!Accent2 }1 % $Accent3A%Accent3  % %Accent4A)Accent4  % &Accent5A-Accent5 [ % 'Accent6A1Accent6  pG %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextG5Explanatory Text % 0Good;Good  a%1 Heading 1G Heading 1 DTj%Dr2 Heading 2G Heading 2 DTj%?3 Heading 3G Heading 3 DTj%234 Heading 49 Heading 4 DTj% 5InputuInput ̙ ??v% 6 Linked CellK Linked Cell }% 7NeutralANeutral  e%3Normal % 8Noteb Note   9OutputwOutput  ???%????????? ???:$Percent ;Title1Title DTj% <TotalMTotal %DrDr= Warning Text? Warning Text %XTableStyleMedium2PivotStyleLight16`V@FOI 5785,8  & .of which Income Generation ()& .of which non-recurrent ()Cost improvement programme ()2013-14 (delivered)2010-11 (delivered)2011-12 (delivered)2012-13 (delivered)2014-15 (delivered)2015-16 (delivered)2016-17 (delivered)2017-18 (delivered)2018-19 (delivered)2019-20 (planned)2020-21 (planned)-Cost improvement programme (% of expenditure)IYEFYEPlan Deliveredplan2020-21 plan not yet agreed0 12cc PK![Content_Types].xmlN0EH-J@%ǎǢ|ș$زULTB l,3;rØJB+$G]7O٭VGR.e1a$n%N91G7Z(Lj$>{ҿQ>HjlIh촪b-{gv|g'=/:~E[7 r!7\&0;9$4 kas6r}SXi٬ kGAsPZxC}s7T A`?^R|{֯A)oViנt] f9dQ)/P yt),b-FO@)$zh QGpED 0\UF:W@?i i !SNy?yW޼W6Veda?~ǗH }˯S+.Lۯ_:w9:1c# $BĒ@v_#m' xg:J3F{; pOeXxJ=B5w%%WRُE!ED `)Ǝ}Nec2L>'^I& B ڲǨk|f#a[ ?2(v?B2r O/0epp<^ ø~Lױ䒜t!L䀝#/]1I"8EC&]cf~@^w?!rcH&"@7+̬aWʮ]N[->˜s4{A--FU+";V{IMGDX!; z+Q#O}i!T9g*}@&>itWYK w忋1ؗO-ؗ /-ݔym&Z3A`-X/DT]b+޴1$l~ڞ8vix܊uVg_J9jpۚZ%1Tݜu\w5}Wo/_2:^Ƈ㺗NV>N/S/٨ӎG{|ұ\S|$_4 *9}܉#en8#,Dz!%pbc6KO:UuVVd1^ q8),NrBn(ː0&I$Ae$} Fs+(,-~@- z!8|z]̏}ƴ"ZMn+{VM)u[}B^%UVLfQSwӰ٨];6  #76jt0xrQ CM_-[mvBv9h{4my&Oފv~-*pX A R7 aX zPXdW~Wt]xsKsc2eM\_WkŽ|@yިvQj׻R0J~W4h[ ;[aԨQQhK͠Vnkt_d #QΚPK! ѐ'theme/theme/_rels/themeManager.xml.relsM 0wooӺ&݈Э5 6?$Q ,.aic21h:qm@RN;d`o7gK(M&$R(.1r'JЊT8V"AȻHu}|$b{P8g/]QAsم(#L[PK-![Content_Types].xmlPK-!֧6 0_rels/.relsPK-!kytheme/theme/themeManager.xmlPK-!w')Ɉ theme/theme/theme1.xmlPK-! ѐ' theme/theme/_rels/themeManager.xml.relsPK]  g2  ~^d  dMbP?_*+%,&ffffff?'ffffff?(?)?M\\WWLXerPS1\Xerox_Follow_You0C 4dXXA4 (210 x 297 mm)DINU"D~SMTJXerox PullPrn PCL6 V4.0.548.8.0RESDLLUniresDLLXrxTrueTypeFontDlOptionTTF_DOWNLOAD_AS_TRUETYPEXrxEdgeToEdgeEDGE_TO_EDGE_OFFColorMode24bppXrxHalftoneXRX_NORMAL_HTXEROX_JOB_SETUP_BEGINCBXEROX_JOB_SETUP_ENDCBXEROX_DOC_BEGINCBXEROX_DOC_SETUP_ENDCBXEROX_PAGE_SETUP_BEGINCBXEROX_PAGE_SETUP_ENDCBXEROX_PAGE_FINISH_BEGINCBXEROX_PAGE_FINISH_ENDCBXEROX_DOC_FINISH_BEGINCBXEROX_DOC_FINISH_ENDCBXEROX_JOB_FINISH_BEGINCBXEROX_JOB_FINISH_ENDCBOrientationPORTRAITCollateONDuplexVERTICALResolutionRes600x600PaperSizeA4D1NRX 7Z   MSCF,90R)//Uncompressed-Data//uR3)CKZklU>;---: mCv ӇliKDi-P(BĀC>W V A &&D21=nY~{vo=;-+_Q˴[ RV*ՂiDZj4'>kdn @ԎLts0^J4RJZ|Y;g(^HO&n3w`~^S8B.z4to^0ݛKK#kzrY ayB;"ug@ UqgGk#3 1ka}$ OgNR&=0`8Y\\*,:O`Qhvt9E/3-2a19cF'rB I*W_<9=MUDnS5uQ FL \vu6CpJ¡ٵxQnej ث3,qb9Wnm9TBsT[! 6v|yyTP I{A:Ū\0'Y^X ߴAg S9VsF7Cp%` -v'E=%?i;/83_"V~m$/xdtM|ڄHa]m0֊W-qU~Td]N#+KuDw:7{wAW}Kqr ӬS̗sW*Vs3n8)BMȜ ^/¼*F=t >īDr8et:CcbgZN˨doX8G4m )n~+{Y boWxUW;qpve^*w /q$X1>Fj0;$u!j+V4P/kSTڂy1D Fd^\РRG Tdxqt\oesZ w{pk8N@^?iL6.6 +,=n]Qd vw\ٝtHR4[GDv҂äNyi{م3iy!-]sH gWCZ5 ?BX@BhӾOY@BIRqF@Bod;v@B"~D@B+@B X@?@?@?R@  ? ?B%]@ LLB,M>@B$iJ@B|t@BE@BW>۱@B@@ BI@  Ba@ BC @ F ?<?@?@?~@Dò@? @?j@?@?@?@  BCl'@ B???????????? ?BE@E@E@E@E@E@E@E@E@E@  E A6O@A`I@A㥛@Ađ@Ado@AI$@Aq= @AX@AR@AR@AR@ AAAAAAA A  G  G H C@CY@@v@D@@@@@R@R@ H C@C@ܺ@@@T@k@@4@R@R@ H CFZj"^LZZ>@    Sheet1ggD Oh+'0@H\x  Allan MarkGriffiths PamelaMicrosoft Excel@ҕ@ ՜.+,0HP X`hp x   FOI 5785  Worksheets  !"#$%&'()*+,-./012456789:<=>?@ABRoot Entry FB=WorkbookeSummaryInformation(3DocumentSummaryInformation8;